{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Version Control","Macro Instructions","Menu","Corporate Self Employed Income","New_Commitments_Result","New_Commitments","Existing_Commitments_Result","Existing_Commitments","Results Worksheet","Tax Scales","Variables Worksheet","LIXI Stand. Living Expenses H1","LIXI Stand. Living Expenses H2","LIXI Stand. Living Expenses H3","Net Surplus Calculator","Helpful Hints Guide"],"not_rendered":{"charts":0,"images":5,"macros":1,"external_links":0,"defined_names":942,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Version Control","index":0,"n_rows":38,"n_cols":3,"rows_kept":38,"cut":false,"hidden":true,"merged":[]}
[]
["Version Control"]
[]
["Version Number","Version Date","Description"]
["5.0.54","2016-05-30","Redesign of the calculator with the key changes summarised as:\n• Font and Cell sizes reduced.\n• Input sheet has been removed.\n• Various buttons removed (Other than Corporate/Self Employed).\n• Introduced a Helpful Hints Page.\n\nSection 1 – Loan  / Borrower Details\n• “Input Sheet” has now been removed, new commitment details to be loaded within this section, additional rows will drop down automatically as details are inputted into a row (this rather than selecting an additional row).\n• “Overtime” Fields and “Emergency Service” Fields removed on the basis DLA holders will follow policy, rather than the calculator be the Policy watchdog, allowing for the Hindsight Review Process to identify issues.\n• Removed Customer Type Field (Self Employed Yes or No) serves the same purpose.\n• Consolidated Type of Product and P&I/IO from the “Input Sheet”, into one field “Type of Product”, the consequence of this is this field becomes a longer drop down list. \n• “Applicant Name” allows for one input rather than multiples to cover 1st and 2nd names for each individual. Rows will drop to cater for more than one applicant if required.\n• New Commitment Amount/Limit, includes a reference requiring LMI to be added to the loan amount.\n• “Investment Eligible for Tax Deduction/s” – This replaces the “Investment Field”,  “Y/N” answer required, increased explanation provided including pop up detailing Interest deduction applied if ticked “Yes”, if rental income forms part of servicing, exclusions being Non-Residents. It was found Non-Resident loans were benefiting from interest deductions in the Servicing calculation.\n\nSection 2 -  Household Details\n• No Major Change.\n\nSection 3 – Gross Annual Income \n• Rental now included to cater for Bulk Rental Inputs based on Loan Category, catering for split by applicant rather than individual inputs for each rental amount received.\n• “Eligible Income” – Added to the side catering for haircut calculations and running totals for each income segment. This replaces individual calculations reducing the calculator by 5 rows.\n• “Car Allowance” added to Taxable Income.\n• For Bonus/Commission Income removed “Previous Year” and “Current Year” fields to one input, which will require the Lender to choose the lower of the last two years as per credit policy. \n\nCorporate\n• Rental to be populated on the front sheet rather than the Corporate/Self Employed Sheet.\n\nScenario Questions\n• Removed as a result of recent policy changes approved, now making these redundant.\n\nSection 4 – “Ongoing Existing Commitments”\n• Removed from the “Input Sheet”\n• Follows the same process as New commitments, starts with one commitment, on inputting a commitment an additional row will automatically drop to allow for another commitment.\n• Child Maintenance, HECS/HELP and Rental Commitments, once entered all fields will black out other than the “Monthly Commitment” field.\n• Allows for one bulk entry for Credit Card Limits (rather than individual entries)\n\nSection 5 – Commitments\n• No Major Change\n\nSection 6 - Results\n• Maximum Borrowing Potential provides for maximum borrowing amounts for each loan applied for.\n• Total loans are combined, and a maximum borrowing amount is provided for based on a P&I scenario over 30 years based on the current Interest Rate floor.\n(The reason being for this is we can have multiple loans with different interest rates over different loan terms and given this is for “Maximum Borrowing Potential”, we have applied standard maximum criteria to combined scenario’s) – Previously this was completed based on averaging out interest rates plus buffer and averaging loan terms.\n"]
["5.0.55"]
["5.0.56","2017-01-16","The key changes included in this release are:\n* Updated tax scale based on budget changes which have now been legislated\n* Several design/layout enhancements, including print functionality\n* Total commitments now referred to as ‘buffered’\n* Negative gearing calculations are determined by applying the Standard Variable Investment rate (currently 5.76%) rather than by the repayment amount loaded by the lender."]
["5.0.57","2017-06-12","Key change:\n* Household Expenditure Measure (HEM) income has been updated."]
["5.0.58","2017-10-18","Key changes:\n* Household Expenditure Measure (HEM) income has been updated.\n* Notional Rent (Existing Actual Monthly Scheduled Board/Rental Commitment payment must be greater than $150p/w or $650p/m)\n* Interest Only terms change from 10 years to 5 years (Term loans)\n* Password populated for the protected sheets of the spreadsheet."]
["5.0.59","2018-02-21","Key changes:\n* Household Expenditure Measure (HEM) income has been updated.\n* Removed the Budget Repair Levy of 2%.\n* Medicare Phase In brackets updated to reflect amounts stated by the ATO.\n* Added a Savings Buffer requirement equal to 1 months actual repayment over 12 months.\n* Added LTI Ratio metric with an alert at LTI >= 5.\n* Added an alert for scenarios where DLE < 75% of HEM.\n* Added a Monthly Mortgage Repayment to Income measure with an alert at 35% or greater.\n* Taxable amount adjusted to include full gross rental income, no haircuts.\n* Fixed a discrepancy whereby the Corporate/Self-Employed sheet did not clear input fields in scenarios where the user changed between I (Individual) and C (Company). "]
["5.0.60","2018-04-18","Key changes:\n* HEM Updated to Q4 HEM;\n* MBA formula tweaked due to impacts from the implementation of the Savings Capacity Buffer in version 5.0.59."]
["5.0.61","2018-07-25","Key changes:\n* HEM Updated to Q1 2018 HEM.\n* HEM table updated to be able to handle treatment of negative income amounts, however this function has not been updated to handle negative amounts. \n* Fixed rounding and prompts (LTI, MRI and DLE less than 75 percent of HEM.\n* Added LIXI Standards Living Expense Form sheets for each the possible households.\n* Labelled existing and new income variables with wording of sensitised or unsensitised depending on whether a haircut has been applied or not to the variable.\n* Changed all taxable income to use unsensitised income.\n* Changed the minimum board limit to only apply to new investment commitments.\n* Changed LTI to only include new commitment amounts/limits.\n* Converted NSC from xls to xlsm format."]
["5.0.62","2018-10-24","Key changes:\n*Tax table updated with 2018-19 tax scale values.\n*DLE sheets updated inline with TPB request.\n*Version number updated to 5.0.62."]
["5.0.63","2018-12-19","Key change:\n*Changed the default Credit Card Rate from 3% to 4%."]
["5.0.64","2019-03-25","Key changes:\n*HEM Table updated with new structure and values. HEM will now add dependant expense greater than 3 dependants based on number of additional dependants (capped at 10).\n*Income haircuts - Overtime from 100% to 80% and Commission from 90% to 80%.\n*HEM Rule - Changed from DLE < 75% of HEM - Escalate to DLA 7 or 9 for Approval to DLE <= 100% of HEM - The loan must be approved by an Internal DLA holder within the bank.\n*Added DTI - DTI added and following prompt has been applied: \"Residential Mortgage applications with DTI >= 6 times to be referred to DLA 7 or higher\".\nAdditional Changes:\n*Peak Debt LVR pop-up and restrict when LVR is greater than 80%. Changed from 85% to 80%.\n*Added prompts relating to new Serviceability Ratio requirements.\n"]
["5.0.65","2019-06-24","Key changes:\n*HEM Table updated with Q4 2018 Income HEM values.\n*Income HEM Lookup logic altered in line with EDE (Enterprise Decision Engine) setup."]
["5.0.66","2019-07-25","Key changes:\n*Interest Rate Buffer variable changed from 2.25% to 2.50%.\n*Interest Rate Floor variable changed from 7.35% to 5.75%."]
["5.0.67","2019-11-25","Key changes:\n*Savings Capacity Buffer update in line with decision made in the special CPC meeting held on the 27th June 2019.  \n*HEM update to Q2 2019 values\n*Tax bracket update to FY20 values\nAdditional changes:\n*Removal of PAYG Non-taxable income type: remove ‘Company Car’ as an addback option – minor change\n*Alert added to apply when income added to Centrelink field “Govt benefits must be less than 50% of total income” \n*Reinstated an existing alert (no logic changes) which has dropped off the standalone calc for “If LVR >90% (LMI inclusive) minimum serviceability ratio 1.35 applies”. No logic necessary to implement- alert to apply for each calculation. "]
["5.0.68","2020-04-20","Key changes:\n*Interest rate floor for use in serviceability assessments changed from 5.75% to 5.25%.\n*HEM update to Q4 2019 values"]
["5.0.69","2020-07-31","Key changes:\nSafety Net Changes (For New Commitments):\nIntroduced new Safety Net Threshold (5.25%) to conditionally consider a higher a Safety Net Floor Rate of 7.75% (instead of the usual Interest Floor Rate of 5.25%) when the contractual rate is more than the threshold. \nHEM Changes (Q1 2020):\nNew HEM Tiers and rates.\nTAX Changes:\nChanged Medicare Levy lower and upper thresholds from $21,980 to $22,801 and from $27,475 to $28,501 respectively.\nCLP Changes (Exclude Living Expense for Non-individual/Company Applicants):\n- Introduced new Household category “NA” to be selected for non-individual applicants (Company) and associated control for data input validation\n- Changes to various calculation logic to handle Non-individual applicants (Living Expense, SCB, MBA, TAX calculation)\nExisting Defect Fixes:\n- Cyclic Reference Error was being thrown while adding new/existing commitments. This has been fixed for reliable calculation outcome.\n- Applicant Income section was not getting updated properly when Applicants were getting removed. This has been fixed to avoid rework and achieve a better user experience and reliable calculation outcome.\n- Serviceability result was not getting updated automatically upon returning to the NSC worksheet after making changes to DLE. Made the following changes:\n   a. Restricted direct navigation between the Lixi Living Expense worksheets and NSC worksheet \n   b. Hide result section while returning to the NSC worksheet in order to enforce the users to recalculate serviceability after making changes to DLE"]
["5.0.70","Not Released","Key changes:\nSafety Net Threshold & Floor Rate Changes:\nSafety Net Threshold and Interest floor rate updated from (5.25%) to (5%).  \nHEM Changes (Q2 2020):\nNew HEM Tiers and rates.\nTAX Scales & Tax Offset Changes (Update to ATO in Oct-2020):\nNew Tax Tiers and rates.\nChanges to the Low Income Tax Offset as a result of the 2020–21 federal budget."]
["5.0.71","2020-11-23","Key changes (In addition to V70 changes):\nSafety Net Threshold & Floor Rate Changes:\nSafety Net Threshold and Interest floor rate updated from (5%) back to (5.25%).  "]
["5.0.72","2021-02-22","Key changes:\nHEM Changes (Q3 2020):\nNew HEM Tiers and rates."]
["5.0.73","24/05/2021\n3/06/2021","Key changes:\nHEM Changes (Q4 2020):\nNew HEM Tiers and rates.\nUpdates to Living Expense Categories\nTweaks to change default printing setting for DLE pages"]
["5.0.74","29/07/2021\n26/08/2021","Key changes:\nHEM Changes (Q1 2021):\nNew HEM Tiers and rates.\nUpdate to ProxyInterestRate variable\nAdjustment to remove validation on contractual rate for PI/IO/LOC existing commitments"]
["5.0.75","2021-10-12","Key changes:\n*Interest Rate Buffer variable changed from 2.50% to 3.00%"]
["5.0.76","2021-12-15","Key changes:\n*Update InterestRateForResInvestment from 5.76% to 3.78%\n*Added pop up message for contractual rate existing commitment cell\n*HEM Changes (Q3 2021):\nNew HEM Tiers and rates.\n*Updated validation around existing commitments (res IO, res PI) to now trigger an error when '0' is entered as a value\n*Updated Existing Liability Res Mortgage IO calculation to default to 300 months if Remaining PI term is not provided\n*Updated gross household income calculation when determining HEM"]
["5.0.77","2022-04-12","Key changes:\n*HEM Changes (Q4 2021):\nNew HEM Tiers and rates.\n*Update to existing commitment Remaining P&I Loan Term label"]
["5.0.78","2022-06-22","Key changes:\n*HEM Changes (Q1 2022):\nNew HEM Tiers and rates.\n*Update to Low & Middle Income Tax Offsets"]
["5.0.79","2022-10-20","Key changes:\n*HEM Changes (Q2 2022):\nNew HEM Tiers and rates.\nUpdate to HECS/HELP existing commitments mandatory fields\nUpdate to tax deduction default rate\nUpdate to allow HECS-HELP EC to capture outstanding balance"]
["5.0.80","2023-04-21","Key changes:\n*HEM Changes (Q3 2022):\nNew HEM Tiers and rates.\n*Addition of 'CLICK HERE' text\n*Removal of Low&Middle Income Tax Offset\n*Update Credit Card (New & Existing) rate to 3.82%\n*Update Negative Gearing calculation to use contractual rate if it exists and proxy rate to 5.67%\n*Update to rental income weightings\n*Update to HEM income lookup amount to conditionally subtract greater of investment property costs or 10% of rental income instead of investment property costs\n*Update to additional living expense (implemented in applicable living expense logic) to conditionally use greater of investment property costs or 10% of rental income instead of investment property costs"]
["5.0.81","2023-08-21","Key changes:\n*HEM Changes (Q1 2023):\nNew HEM Tiers and rates.\n*Update tax deduction rate to 6.14%\n*Use sensitised value for applicable income types for tax purposes\n*Update to NC/EC formulas for sensitised interest rates\n*Remove foreign income references\n*Update ProxyInterestRate to 5.91%"]
["5.0.82","2023-11-20","Key changes:\n*HEM Changes (Q2 2023):\nNew HEM Tiers and rates. (LEAS-2338)\n*Update existing commitment calculation for mortgage P&I/IO/LOC, which now uses ECAssessmentRate (LEAS-2281)\n*Update internal margin rate to 1.86% (LEAS-2396)\n*Update tax deduction rate to 6.19% (LEAS-2388)\n*Remove calculation LVR >90% warning message (LEAS-2301)"]
["5.0.83","2023-12-08","Key Changes:\n*Removal of SCB, including updating MBA Calculations (LEAS-2290)\n*Remove Motor Vehicle Expenses Addback from Corporate Self Employed Income (LEAS-2615)"]
["5.0.84","2024-05-16","Key Changes:\n*HEM Changes (Q4 2023, LEAS-2720):\nNew HEM Tiers and rates.\n*Update new and existing commitment sensitised interest rate calculations (LEAS-2773)\n*Update Tax Deduction default rate (LEAS-2778)\n*Update Internal Margin rate (LEAS-2780)\n*Update Interest of Loans being refinanced label (LEAS-2717)\n*Hide Application level MBA details (LEAS-2719)"]
["5.0.85","2024-07-15","Key Changes:\n*HEM Changes (Q1 2024, LEAS-2930):\nNew HEM Tiers and rates.\n* Tax scale update (LEAS-2727)\n* New self-employed income type Dividends Company Director (LEAS-2932)\n* Update to living expense details (LEAS-2854)\n* Update tax deduction default rate (LEAS-2942)\n* Update EC Assessment Rate (LEAS-2776)"]
["5.0.86","2024-08-27","Key Changes:\n*ECAssessmentRate Update (LEAS-3011)\n* HEM Changes (Q2 2024, LEAS-3015):\nNew HEM Tiers and rates.\n* Update to Net Rental Income that is used in HEM(LEAS-3163)"]
["5.0.87","2024-11-29","Key Changes:\n* ECAssessmentRate Update (LEAS-3374)\n* HEM Changes (Q3 2024, LEAS-3373):\nNew HEM Tiers and rates.\n* Update to Internal Margin Rate(LEAS-3160)\n* Update to Tax Deduction Default Rate(LEAS-3012)\n* Update Cat 1,2,3 Residential Rental Income Title(LEAS-3414)\n* Removal and Creation to Warning Messages and Rules on Net Surplus Calculator Screen(LEAS-3193)"]

{"sheet":"Macro Instructions","index":1,"n_rows":16,"n_cols":2,"rows_kept":16,"cut":false,"hidden":false,"merged":[[1,1,1,12]]}
[]
[null,"Changing Your Macro Security Level"]
[]
[null,"Make the following selections:"]
[]
[null,"On a MAC"]
["Option 1.","File>Options>Trust Center>Trust Center Settings>Macro Settings>Enable all macros (not recommended dangerous code can run). Close and reopen the spreadsheet for the settings to take effect."]
[null,"or"]
["*Option 2.","File>Options>Trust Center>Trust Center Settings>Macro Settings>Disable all macros with notification. Close and reopen the spreadsheet for the settings to take effect."]
[]
[null,"On a PC"]
["Option 1.","File>Options>Trust Center>Trust Center Settings>Macro Settings>Enable all macros (not recommended dangerous code can run). Close and reopen the spreadsheet for the settings to take effect."]
[null,"or"]
["*Option 2.","File>Options>Trust Center>Trust Center Settings>Macro Settings>Disable all macros with notification. Close and reopen the spreadsheet for the settings to take effect."]
[]
["*Please note: If option 2 is selected, ensure that macros are enabled on opening of the spreadsheet."]

{"sheet":"Menu","index":2,"n_rows":30,"n_cols":16,"rows_kept":30,"cut":false,"hidden":false,"merged":[[19,6,19,14],[2,7,5,11],[17,2,17,17],[13,7,13,12],[8,12,8,17],[9,2,9,17],[15,7,15,12],[7,15,7,17],[21,6,21,14],[23,6,23,14],[25,6,25,14],[30,3,30,6],[26,6,26,14],[27,6,27,14],[29,7,29,14]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Net Surplus Calculator'!B23","v":"Version 5.0.87 20/02/2025"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOW()","v":"2024-12-05T10:47:37.670"}]
[null,null,"Main Menu"]
[]
[null,null,null,null,null,null,null,"Please select a calculator from the list below:"]
[]
[]
[]
[]
[]
[null,null,"EFM Calculators"]
[]
[null,null,null,null,null,null,"Compare an EFM package with a Traditional Residential Loan"]
[]
[null,null,null,null,null,null,"Calculate Appreciation Payment/Depreciation Allowance"]
[]
[null,null,null,null,null,null,"Calculate Maximum Credit Increase/Refinance Amount"]
[]
[null,null,null,null,null,null,"Calculate Improvement Amount for Renovations"]
[]
[null,null,null,null,null,null,"Calculate Maximum Cash Out Amount"]
[]
[null,null,null,null,null,null,null,"Note: For instructions on how to enable macros, please see \"Macro Instructions\" sheet."]

{"sheet":"Corporate Self Employed Income","index":3,"n_rows":42,"n_cols":7,"rows_kept":42,"cut":false,"hidden":true,"merged":[[35,0,35,1],[43,2,43,6],[41,0,41,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[16,0,16,1],[18,0,18,1],[11,0,11,1],[34,0,34,1],[29,0,29,1],[19,0,19,1],[24,0,24,1],[25,0,25,1],[27,0,27,1],[26,0,26,1],[15,0,15,1],[32,0,32,1],[33,0,33,1],[1,0,1,3],[2,0,2,3],[4,3,4,6],[9,2,9,6],[14,0,14,1],[4,0,4,2]]}
[null,null,null,null,null,1]
["Corporate/Self-Employed Income"]
[{"$f":"'Net Surplus Calculator'!B23","v":"Version 5.0.87 20/02/2025"}]
[]
["Use the TAB key to move to the next field. Use SHIFT/TAB to go to the previous field.",null,null,{"$f":"NOW()","v":"2024-12-05T10:47:37.670"}]
[]
[]
[]
[]
[null,null,"Applicant"]
[null,null,1,2,3,4,5]
["Applicant Corporate (C) or Individual (I)?"]
[]
["TAXABLE INCOME - SOLE PROPRIETOR or PARTNERSHIP"]
[]
["Sole Traders/Partners/Directors Salary"]
["Net Profit"]
["Dividends (Company Director)"]
["Abnormal Expenses"]
["Abnormal Income"]
["Other Income"]
[]
["TAXABLE INCOME - COMPANY"]
[]
["Company Profit"]
["Abnormal Expenses"]
["Abnormal Income"]
["Other Income"]
[]
["TOTAL TAXABLE INCOME",null,{"$f":"SUM(OFFSET(CorpSelfApplicantCol_1_Start,3,0):CorpSelfApplicantTaxIncomeCol_1_End)-(AI_1*2)-(AbnInc_1*2)","v":0},{"$f":"SUM(OFFSET(CorpSelfApplicantCol_2_Start,3,0):CorpSelfApplicantTaxIncomeCol_2_End)-(AI_2*2)-(AbnInc_2*2)","v":0},{"$f":"SUM(OFFSET(CorpSelfApplicantCol_3_Start,3,0):CorpSelfApplicantTaxIncomeCol_3_End)-(AI_3*2)-(AbnInc_3*2)","v":0},{"$f":"SUM(OFFSET(CorpSelfApplicantCol_4_Start,3,0):CorpSelfApplicantTaxIncomeCol_4_End)-(AI_4*2)-(AbnInc_4*2)","v":0},{"$f":"SUM(OFFSET(CorpSelfApplicantCol_5_Start,3,0):CorpSelfApplicantTaxIncomeCol_5_End)-(AI_5*2)-(AbnInc_5*2)","v":0}]
[]
["PLUS ADDBACKS / NON TAXABLE INCOME"]
[null,null,0,0,0,0,0]
["Motor Vehicle Expenses"]
["Depreciation"]
["Interest"]
["Other Self-Employed Addbacks"]
["Centrelink Payments"]
[]
["TOTAL NON TAXABLE INCOME",null,{"$f":"SUM(C34:C38)","v":0},{"$f":"SUM(D34:D38)","v":0},{"$f":"SUM(E34:E38)","v":0},{"$f":"SUM(F34:F38)","v":0},{"$f":"SUM(G34:G38)","v":0}]
[]
["TOTAL INCOME",null,{"$f":"SUM(C30+C40)","v":0},{"$f":"SUM(D30+D40)","v":0},{"$f":"SUM(E30+E40)","v":0},{"$f":"SUM(F30+F40)","v":0},{"$f":"SUM(G30+G40)","v":0}]

{"sheet":"New_Commitments_Result","index":4,"n_rows":178,"n_cols":46,"rows_kept":178,"cut":false,"hidden":true,"merged":[[3,25,3,33],[3,34,3,42],[69,34,69,38],[59,34,59,38],[79,34,79,38]]}
[]
[]
[null,null,null,"Result"]
[null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,null,null,null,null,null,null,null,"When _I >= 0",null,null,null,null,null,null,null,null,"When _I < 0"]
[null,"SubFigure",null,null,"Row","Col_Num",{"$f":"New_Commitments!N4","v":"Type of Product"},{"$f":"New_Commitments!O4","v":"Amount/Limit ($)"},{"$f":"New_Commitments!P4","v":"Loan Term"},{"$f":"New_Commitments!Q4","v":"Contractual Rate (%)"},{"$f":"New_Commitments!R4","v":"Investment?"},{"$f":"New_Commitments!S4","v":"Product Description"},{"$f":"New_Commitments!T4","v":"Sensitised Interest Rate"},{"$f":"New_Commitments!U4","v":"Sensitised Repayment"},{"$f":"New_Commitments!V4","v":"Actual Repayment on Loan Applied"},{"$f":"New_Commitments!W4","v":"Maximum Borrowing Amount"},{"$f":"New_Commitments!X4","v":"Deductible Interest"},{"$f":"New_Commitments!Y4","v":"RepaymentOnIRWithBuffer"},null,null,null,"Sensitised Repayment value","Actual Repayment value","MBA without SCB","MBA","Potential MBA",null,null,null,"Forecasted NDI at potential MBA",null,null,null,null,"Potential MBA",null,null,null,"Forecasted NDI at potential MBA",null,null,null,null,null,null,"Res?"]
["Sum New Owner Occupied Loan",{"$f":"SUMIFS(H6:H40,G6:G40,\"=Residential Loan*\",K6:K40,\"n\") + SUMIFS(H6:H40,G6:G40,\"=Line Of Credit*\",K6:K40,\"n\")","v":0},null,null,{"$f":"New_Commitments!L5","v":1},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!5:5,0),0)","v":0},{"$f":"IF($F6<>0,OFFSET(New_Commitments!$A5,0,$F6+G$4),\"\")","v":""},{"$f":"IF($F6<>0,OFFSET(New_Commitments!$A5,0,$F6+H$4),\"\")","v":""},{"$f":"IF($F6<>0,OFFSET(New_Commitments!$A5,0,$F6+I$4),\"\")","v":""},{"$f":"IF($F6<>0,OFFSET(New_Commitments!$A5,0,$F6+J$4),\"\")","v":""},{"$f":"IF($F6<>0,OFFSET(New_Commitments!$A5,0,$F6+K$4),\"\")","v":""},{"$f":"IF($F6<>0,OFFSET(New_Commitments!$A5,0,$F6+L$4),\"\")","v":""},{"$f":"IF($F6<>0,OFFSET(New_Commitments!$A5,0,$F6+M$4),\"\")","v":""},{"$f":"IF($F6<>0,OFFSET(New_Commitments!$A5,0,$F6+N$4),\"\")","v":""},{"$f":"IF($F6<>0,OFFSET(New_Commitments!$A5,0,$F6+O$4),\"\")","v":""},{"$f":"IF($F6<>0,ROUNDDOWN(\nIF(AT6,Y6,\nIF($F6<>0,OFFSET(New_Commitments!$A5,0,$F6+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F6<>0,OFFSET(New_Commitments!$A5,0,$F6+Q$4),\"\")","v":""},{"$f":"IF($F6<>0,OFFSET(New_Commitments!$A5,0,$F6+R$4),\"\")","v":""},null,null,{"$f":"H6","v":""},{"$f":"IF($F6<>0,N6/H6,\"\")","v":""},{"$f":"IF($F6<>0,O6/H6,\"\")","v":""},{"$f":"IF($F6<>0,((UMI/V6)+H6),\"\")","v":""},{"$f":"IF($F6<>0,IF(NumberOfHouseHoldsDeclared>0,IF(_I>=0,INDEX(Z6:AC6,AH6),INDEX(AI6:AL6,AQ6)),$X6),\"\")","v":""},{"$f":"IF($F6<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G6)),New_Commitments!HJ5,-PV(M6/12,IF(ISNUMBER(SEARCH(\"1\",G6)),(I6-1),IF(ISNUMBER(SEARCH(\"2\",G6)),(I6-2),IF(ISNUMBER(SEARCH(\"3\",G6)),(I6-3),IF(ISNUMBER(SEARCH(\"4\",G6)),(I6-4),IF(ISNUMBER(SEARCH(\"5\",G6)),(I6-5),I6)))))*12,UMI)+U6),\"\")","v":""},{"$f":"IF($F6<>0,IF($AK$63>_HH2,\"\",-PV(M6/12,IF(ISNUMBER(SEARCH(\"Residential Loan IO\",G6)),(I6-1),(I6))*12,UMI)+U6),\"\")","v":""},{"$f":"IF($F6<>0,IF($AK$64>_HH2,\"\",-PV(M6/12,IF(ISNUMBER(SEARCH(\"Residential Loan IO\",G6)),(I6-1),(I6))*12,UMI)+U6),\"\")","v":""},{"$f":"IF($F6<>0,IF($AK$65>_HH2,\"\",-PV(M6/12,IF(ISNUMBER(SEARCH(\"Residential Loan IO\",G6)),(I6-1),(I6))*12,UMI)+U6),\"\")","v":""},{"$f":"IF($F6<>0,IF($AK$62>_HH2,\"\",ABS((_S -\n\n(_TSR - U6*V6 + (Z6*V6)) -\n\n(((_HH1 + IF($AK$62>_HH2,0,(_HH - (_HH1+COUNTIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U6*W6 - (Z6*W6))) / (12*_HH)))))))) * (IF(_HH=0,0,(_N*(_TRLR - (U6*W6 - (Z6*W6))) / (12*_HH))))) -\n\n(IF($AK$62>_HH2,0,(SUM($AC$61:$AC$63) - SUMIF($AC$61:$AC$63,\"< 0\") - SUMIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U6*W6 - (Z6*W6))) / (12*_HH)))))))\n\n)))),\"\")","v":""},{"$f":"IF($F6<>0,IF($AK$63>_HH2,\"\",ABS((_S -\n\n(_TSR - U6*V6 + (AA6*V6)) -\n\n(((_HH1 + IF($AK$63>_HH2,0,(_HH - (_HH1+COUNTIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U6*W6 - (AA6*W6))) / (12*_HH)))))))) * (IF(_HH=0,0,(_N*(_TRLR - (U6*W6 - (AA6*W6))) / (12*_HH))))) -\n\n(IF($AK$63>_HH2,0,(SUM($AC$61:$AC$63) - SUMIF($AC$61:$AC$63,\"< 0\") - SUMIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U6*W6 - (AA6*W6))) / (12*_HH)))))))\n\n)))),\"\")","v":""},{"$f":"IF($F6<>0,IF($AK$64>_HH2,\"\",ABS((_S -\n\n(_TSR - U6*V6 + (AB6*V6)) -\n\n(((_HH1 + IF($AK$64>_HH2,0,(_HH - (_HH1+COUNTIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U6*W6 - (AB6*W6))) / (12*_HH)))))))) * (IF(_HH=0,0,(_N*(_TRLR - (U6*W6 - (AB6*W6))) / (12*_HH))))) -\n\n(IF($AK$64>_HH2,0,(SUM($AC$61:$AC$63) - SUMIF($AC$61:$AC$63,\"< 0\") - SUMIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U6*W6 - (AB6*W6))) / (12*_HH)))))))\n\n)))),\"\")","v":""},{"$f":"IF($F6<>0,IF($AK$65>_HH2,\"\",ABS((_S -\n\n(_TSR - U6*V6 + (AC6*V6)) -\n\n(((_HH1 + IF($AK$65>_HH2,0,(_HH - (_HH1+COUNTIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U6*W6 - (AC6*W6))) / (12*_HH)))))))) * (IF(_HH=0,0,(_N*(_TRLR - (U6*W6 - (AC6*W6))) / (12*_HH))))) -\n\n(IF($AK$65>_HH2,0,(SUM($AC$61:$AC$63) - SUMIF($AC$61:$AC$63,\"< 0\") - SUMIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U6*W6 - (AC6*W6))) / (12*_HH)))))))\n\n)))),\"\")","v":""},{"$f":"IF($F6<>0,MATCH(MIN(AD6:AG6),AD6:AG6,0),\"\")","v":""},{"$f":"IF($F6<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G6)),New_Commitments!HJ5,-PV(M6/12,IF(ISNUMBER(SEARCH(\"1\",G6)),(I6-1),IF(ISNUMBER(SEARCH(\"2\",G6)),(I6-2),IF(ISNUMBER(SEARCH(\"3\",G6)),(I6-3),IF(ISNUMBER(SEARCH(\"4\",G6)),(I6-4),IF(ISNUMBER(SEARCH(\"5\",G6)),(I6-5),I6)))))*12,UMI)+U6),\"\")","v":""},{"$f":"IF($F6<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G6)),New_Commitments!HJ5,-PV(M6/12,IF(ISNUMBER(SEARCH(\"1\",G6)),(I6-1),IF(ISNUMBER(SEARCH(\"2\",G6)),(I6-2),IF(ISNUMBER(SEARCH(\"3\",G6)),(I6-3),IF(ISNUMBER(SEARCH(\"4\",G6)),(I6-4),IF(ISNUMBER(SEARCH(\"5\",G6)),(I6-5),I6)))))*12,UMI)+U6),\"\")","v":""},{"$f":"IF($F6<>0,IF($AK74>_HH3,\"\",-PV(M6/12,IF(ISNUMBER(SEARCH(\"Residential Loan IO\",G6)),(I6-1),(I6))*12,UMI)+U6),\"\")","v":""},{"$f":"IF($F6<>0,IF($AK75>_HH3,\"\",-PV(M6/12,IF(ISNUMBER(SEARCH(\"Residential Loan IO\",G6)),(I6-1),(I6))*12,UMI)+U6),\"\")","v":""},{"$f":"IF($F6<>0,IF($AK72>_HH3,\"\",ABS((_S -\n\n(_TSR - U6*V6 + (AI6*V6)) -\n\n(((_HH1 + IF($AK72>_HH3,0,(_HH - (_HH1+COUNTIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U6*W6 - (AI6*W6))) / (12*_HH)))))))) * (IF(_HH=0,0,(_N*(_TRLR - (U6*W6 - (AI6*W6))) / (12*_HH))))) -\n\n(IF($AK72>_HH3,0,(SUM($AC$61:$AC$63) - SUMIF($AC$61:$AC$63,\"< 0\") - SUMIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U6*W6 - (AI6*W6))) / (12*_HH)))))))\n\n)))),\"\")","v":""},{"$f":"IF($F6<>0,IF($AK73>_HH3,\"\",ABS((_S -\n\n(_TSR - U6*V6 + (AJ6*V6)) -\n\n(((_HH1 + IF($AK73>_HH3,0,(_HH - (_HH1+COUNTIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U6*W6 - (AJ6*W6))) / (12*_HH)))))))) * (IF(_HH=0,0,(_N*(_TRLR - (U6*W6 - (AJ6*W6))) / (12*_HH))))) -\n\n(IF($AK73>_HH3,0,(SUM($AC$61:$AC$63) - SUMIF($AC$61:$AC$63,\"< 0\") - SUMIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U6*W6 - (AJ6*W6))) / (12*_HH)))))))\n\n)))),\"\")","v":""},{"$f":"IF($F6<>0,IF($AK74>_HH3,\"\",ABS((_S -\n\n(_TSR - U6*V6 + (AK6*V6)) -\n\n(((_HH1 + IF($AK74>_HH3,0,(_HH - (_HH1+COUNTIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U6*W6 - (AK6*W6))) / (12*_HH)))))))) * (IF(_HH=0,0,(_N*(_TRLR - (U6*W6 - (AK6*W6))) / (12*_HH))))) -\n\n(IF($AK74>_HH3,0,(SUM($AC$61:$AC$63) - SUMIF($AC$61:$AC$63,\"< 0\") - SUMIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U6*W6 - (AK6*W6))) / (12*_HH)))))))\n\n)))),\"\")","v":""},{"$f":"IF($F6<>0,IF($AK75>_HH3,\"\",ABS((_S -\n\n(_TSR - U6*V6 + (AL6*V6)) -\n\n(((_HH1 + IF($AK75>_HH3,0,(_HH - (_HH1+COUNTIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U6*W6 - (AL6*W6))) / (12*_HH)))))))) * (IF(_HH=0,0,(_N*(_TRLR - (U6*W6 - (AL6*W6))) / (12*_HH))))) -\n\n(IF($AK75>_HH3,0,(SUM($AC$61:$AC$63) - SUMIF($AC$61:$AC$63,\"< 0\") - SUMIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U6*W6 - (AL6*W6))) / (12*_HH)))))))\n\n)))),\"\")","v":""},{"$f":"IF($F6<>0,MATCH(MIN(AM6:AP6),AM6:AP6,0),\"\")","v":""},null,null,{"$f":"IF($F6<>0,OR(SUMIF(G6,\"=Residential Loan*\",F6),SUMIF(G6,\"=Line Of Credit*\",F6)),\"\")","v":""}]
["Sum New Investment Loan",{"$f":"SUMIFS(H6:H40,G6:G40,\"=Residential Loan*\",K6:K40,\"y\") + SUMIFS(H6:H40,G6:G40,\"=Line Of Credit*\",K6:K40,\"y\")","v":0},null,null,{"$f":"New_Commitments!L6","v":2},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!6:6,0),0)","v":0},{"$f":"IF($F7<>0,OFFSET(New_Commitments!$A6,0,$F7+G$4),\"\")","v":""},{"$f":"IF($F7<>0,OFFSET(New_Commitments!$A6,0,$F7+H$4),\"\")","v":""},{"$f":"IF($F7<>0,OFFSET(New_Commitments!$A6,0,$F7+I$4),\"\")","v":""},{"$f":"IF($F7<>0,OFFSET(New_Commitments!$A6,0,$F7+J$4),\"\")","v":""},{"$f":"IF($F7<>0,OFFSET(New_Commitments!$A6,0,$F7+K$4),\"\")","v":""},{"$f":"IF($F7<>0,OFFSET(New_Commitments!$A6,0,$F7+L$4),\"\")","v":""},{"$f":"IF($F7<>0,OFFSET(New_Commitments!$A6,0,$F7+M$4),\"\")","v":""},{"$f":"IF($F7<>0,OFFSET(New_Commitments!$A6,0,$F7+N$4),\"\")","v":""},{"$f":"IF($F7<>0,OFFSET(New_Commitments!$A6,0,$F7+O$4),\"\")","v":""},{"$f":"IF($F7<>0,ROUNDDOWN(\nIF(AT7,Y7,\nIF($F7<>0,OFFSET(New_Commitments!$A6,0,$F7+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F7<>0,OFFSET(New_Commitments!$A6,0,$F7+Q$4),\"\")","v":""},{"$f":"IF($F7<>0,OFFSET(New_Commitments!$A6,0,$F7+R$4),\"\")","v":""},null,null,{"$f":"H7","v":""},{"$f":"IF($F7<>0,N7/H7,\"\")","v":""},{"$f":"IF($F7<>0,O7/H7,\"\")","v":""},"","",{"$f":"IF($F7<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G7)),New_Commitments!HJ6,-PV(M7/12,IF(ISNUMBER(SEARCH(\"1\",G7)),(I7-1),IF(ISNUMBER(SEARCH(\"2\",G7)),(I7-2),IF(ISNUMBER(SEARCH(\"3\",G7)),(I7-3),IF(ISNUMBER(SEARCH(\"4\",G7)),(I7-4),IF(ISNUMBER(SEARCH(\"5\",G7)),(I7-5),I7)))))*12,UMI)+U7),\"\")","v":""},"","","","","","","",{"$f":"IF($F7<>0,MATCH(MIN(AD7:AG7),AD7:AG7,0),\"\")","v":""},{"$f":"IF($F7<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G7)),New_Commitments!HJ6,-PV(M7/12,IF(ISNUMBER(SEARCH(\"1\",G7)),(I7-1),IF(ISNUMBER(SEARCH(\"2\",G7)),(I7-2),IF(ISNUMBER(SEARCH(\"3\",G7)),(I7-3),IF(ISNUMBER(SEARCH(\"4\",G7)),(I7-4),IF(ISNUMBER(SEARCH(\"5\",G7)),(I7-5),I7)))))*12,UMI)+U7),\"\")","v":""},{"$f":"IF($F7<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G7)),New_Commitments!HJ6,-PV(M7/12,IF(ISNUMBER(SEARCH(\"1\",G7)),(I7-1),IF(ISNUMBER(SEARCH(\"2\",G7)),(I7-2),IF(ISNUMBER(SEARCH(\"3\",G7)),(I7-3),IF(ISNUMBER(SEARCH(\"4\",G7)),(I7-4),IF(ISNUMBER(SEARCH(\"5\",G7)),(I7-5),I7)))))*12,UMI)+U7),\"\")","v":""},"","",{"$f":"IF($F7<>0,IF($AK73>_HH3,\"\",ABS((_S -\n\n(_TSR - U7*V7 + (AI7*V7)) -\n\n(((_HH1 + IF($AK73>_HH3,0,(_HH - (_HH1+COUNTIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U7*W7 - (AI7*W7))) / (12*_HH)))))))) * (IF(_HH=0,0,(_N*(_TRLR - (U7*W7 - (AI7*W7))) / (12*_HH))))) -\n\n(IF($AK73>_HH3,0,(SUM($AC$61:$AC$63) - SUMIF($AC$61:$AC$63,\"< 0\") - SUMIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U7*W7 - (AI7*W7))) / (12*_HH)))))))\n\n)))),\"\")","v":""},{"$f":"IF($F7<>0,IF($AK74>_HH3,\"\",ABS((_S -\n\n(_TSR - U7*V7 + (AJ7*V7)) -\n\n(((_HH1 + IF($AK74>_HH3,0,(_HH - (_HH1+COUNTIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U7*W7 - (AJ7*W7))) / (12*_HH)))))))) * (IF(_HH=0,0,(_N*(_TRLR - (U7*W7 - (AJ7*W7))) / (12*_HH))))) -\n\n(IF($AK74>_HH3,0,(SUM($AC$61:$AC$63) - SUMIF($AC$61:$AC$63,\"< 0\") - SUMIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U7*W7 - (AJ7*W7))) / (12*_HH)))))))\n\n)))),\"\")","v":""},{"$f":"IF($F7<>0,IF($AK75>_HH3,\"\",ABS((_S -\n\n(_TSR - U7*V7 + (AK7*V7)) -\n\n(((_HH1 + IF($AK75>_HH3,0,(_HH - (_HH1+COUNTIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U7*W7 - (AK7*W7))) / (12*_HH)))))))) * (IF(_HH=0,0,(_N*(_TRLR - (U7*W7 - (AK7*W7))) / (12*_HH))))) -\n\n(IF($AK75>_HH3,0,(SUM($AC$61:$AC$63) - SUMIF($AC$61:$AC$63,\"< 0\") - SUMIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U7*W7 - (AK7*W7))) / (12*_HH)))))))\n\n)))),\"\")","v":""},{"$f":"IF($F7<>0,IF($AR66>_HH3,\"\",ABS((_S -\n\n(_TSR - U7*V7 + (AL7*V7)) -\n\n(((_HH1 + IF($AR66>_HH3,0,(_HH - (_HH1+COUNTIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U7*W7 - (AL7*W7))) / (12*_HH)))))))) * (IF(_HH=0,0,(_N*(_TRLR - (U7*W7 - (AL7*W7))) / (12*_HH))))) -\n\n(IF($AR66>_HH3,0,(SUM($AC$61:$AC$63) - SUMIF($AC$61:$AC$63,\"< 0\") - SUMIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U7*W7 - (AL7*W7))) / (12*_HH)))))))\n\n)))),\"\")","v":""},{"$f":"IF($F7<>0,MATCH(MIN(AM7:AP7),AM7:AP7,0),\"\")","v":""},null,null,{"$f":"IF($F7<>0,OR(SUMIF(G7,\"=Residential Loan*\",F7),SUMIF(G7,\"=Line Of Credit*\",F7)),\"\")","v":""}]
["Sum New Residential & Investment Loan",{"$f":"SUM(B6:B7)","v":0},null,null,{"$f":"New_Commitments!L7","v":3},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!7:7,0),0)","v":0},{"$f":"IF($F8<>0,OFFSET(New_Commitments!$A7,0,$F8+G$4),\"\")","v":""},{"$f":"IF($F8<>0,OFFSET(New_Commitments!$A7,0,$F8+H$4),\"\")","v":""},{"$f":"IF($F8<>0,OFFSET(New_Commitments!$A7,0,$F8+I$4),\"\")","v":""},{"$f":"IF($F8<>0,OFFSET(New_Commitments!$A7,0,$F8+J$4),\"\")","v":""},{"$f":"IF($F8<>0,OFFSET(New_Commitments!$A7,0,$F8+K$4),\"\")","v":""},{"$f":"IF($F8<>0,OFFSET(New_Commitments!$A7,0,$F8+L$4),\"\")","v":""},{"$f":"IF($F8<>0,OFFSET(New_Commitments!$A7,0,$F8+M$4),\"\")","v":""},{"$f":"IF($F8<>0,OFFSET(New_Commitments!$A7,0,$F8+N$4),\"\")","v":""},{"$f":"IF($F8<>0,OFFSET(New_Commitments!$A7,0,$F8+O$4),\"\")","v":""},{"$f":"IF($F8<>0,ROUNDDOWN(\nIF(AT8,Y8,\nIF($F8<>0,OFFSET(New_Commitments!$A7,0,$F8+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F8<>0,OFFSET(New_Commitments!$A7,0,$F8+Q$4),\"\")","v":""},{"$f":"IF($F8<>0,OFFSET(New_Commitments!$A7,0,$F8+R$4),\"\")","v":""},null,null,"",{"$f":"IF($F8<>0,N8/H8,\"\")","v":""},{"$f":"IF($F8<>0,O8/H8,\"\")","v":""},"","",{"$f":"IF($F8<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G8)),New_Commitments!HJ7,-PV(M8/12,IF(ISNUMBER(SEARCH(\"1\",G8)),(I8-1),IF(ISNUMBER(SEARCH(\"2\",G8)),(I8-2),IF(ISNUMBER(SEARCH(\"3\",G8)),(I8-3),IF(ISNUMBER(SEARCH(\"4\",G8)),(I8-4),IF(ISNUMBER(SEARCH(\"5\",G8)),(I8-5),I8)))))*12,UMI)+U8),\"\")","v":""},"","","","","","","","",{"$f":"IF($F8<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G8)),New_Commitments!HJ7,-PV(M8/12,IF(ISNUMBER(SEARCH(\"1\",G8)),(I8-1),IF(ISNUMBER(SEARCH(\"2\",G8)),(I8-2),IF(ISNUMBER(SEARCH(\"3\",G8)),(I8-3),IF(ISNUMBER(SEARCH(\"4\",G8)),(I8-4),IF(ISNUMBER(SEARCH(\"5\",G8)),(I8-5),I8)))))*12,UMI)+U8),\"\")","v":""},{"$f":"IF($F8<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G8)),New_Commitments!HJ7,-PV(M8/12,IF(ISNUMBER(SEARCH(\"1\",G8)),(I8-1),IF(ISNUMBER(SEARCH(\"2\",G8)),(I8-2),IF(ISNUMBER(SEARCH(\"3\",G8)),(I8-3),IF(ISNUMBER(SEARCH(\"4\",G8)),(I8-4),IF(ISNUMBER(SEARCH(\"5\",G8)),(I8-5),I8)))))*12,UMI)+U8),\"\")","v":""},"","",{"$f":"IF($F8<>0,IF($AK74>_HH3,\"\",ABS((_S -\n\n(_TSR - U8*V8 + (AI8*V8)) -\n\n(((_HH1 + IF($AK74>_HH3,0,(_HH - (_HH1+COUNTIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U8*W8 - (AI8*W8))) / (12*_HH)))))))) * (IF(_HH=0,0,(_N*(_TRLR - (U8*W8 - (AI8*W8))) / (12*_HH))))) -\n\n(IF($AK74>_HH3,0,(SUM($AC$61:$AC$63) - SUMIF($AC$61:$AC$63,\"< 0\") - SUMIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U8*W8 - (AI8*W8))) / (12*_HH)))))))\n\n)))),\"\")","v":""},{"$f":"IF($F8<>0,IF($AK75>_HH3,\"\",ABS((_S -\n\n(_TSR - U8*V8 + (AJ8*V8)) -\n\n(((_HH1 + IF($AK75>_HH3,0,(_HH - (_HH1+COUNTIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U8*W8 - (AJ8*W8))) / (12*_HH)))))))) * (IF(_HH=0,0,(_N*(_TRLR - (U8*W8 - (AJ8*W8))) / (12*_HH))))) -\n\n(IF($AK75>_HH3,0,(SUM($AC$61:$AC$63) - SUMIF($AC$61:$AC$63,\"< 0\") - SUMIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U8*W8 - (AJ8*W8))) / (12*_HH)))))))\n\n)))),\"\")","v":""},{"$f":"IF($F8<>0,IF($AR66>_HH3,\"\",ABS((_S -\n\n(_TSR - U8*V8 + (AK8*V8)) -\n\n(((_HH1 + IF($AR66>_HH3,0,(_HH - (_HH1+COUNTIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U8*W8 - (AK8*W8))) / (12*_HH)))))))) * (IF(_HH=0,0,(_N*(_TRLR - (U8*W8 - (AK8*W8))) / (12*_HH))))) -\n\n(IF($AR66>_HH3,0,(SUM($AC$61:$AC$63) - SUMIF($AC$61:$AC$63,\"< 0\") - SUMIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U8*W8 - (AK8*W8))) / (12*_HH)))))))\n\n)))),\"\")","v":""},"","",null,null,""]
["Sum New Secured Loan",{"$f":"SUMIFS(H6:H40,G6:G40,\"=Secured Personal*\")","v":0},null,null,{"$f":"New_Commitments!L8","v":4},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!8:8,0),0)","v":0},{"$f":"IF($F9<>0,OFFSET(New_Commitments!$A8,0,$F9+G$4),\"\")","v":""},{"$f":"IF($F9<>0,OFFSET(New_Commitments!$A8,0,$F9+H$4),\"\")","v":""},{"$f":"IF($F9<>0,OFFSET(New_Commitments!$A8,0,$F9+I$4),\"\")","v":""},{"$f":"IF($F9<>0,OFFSET(New_Commitments!$A8,0,$F9+J$4),\"\")","v":""},{"$f":"IF($F9<>0,OFFSET(New_Commitments!$A8,0,$F9+K$4),\"\")","v":""},{"$f":"IF($F9<>0,OFFSET(New_Commitments!$A8,0,$F9+L$4),\"\")","v":""},{"$f":"IF($F9<>0,OFFSET(New_Commitments!$A8,0,$F9+M$4),\"\")","v":""},{"$f":"IF($F9<>0,OFFSET(New_Commitments!$A8,0,$F9+N$4),\"\")","v":""},{"$f":"IF($F9<>0,OFFSET(New_Commitments!$A8,0,$F9+O$4),\"\")","v":""},{"$f":"IF($F9<>0,ROUNDDOWN(\nIF(AT9,Y9,\nIF($F9<>0,OFFSET(New_Commitments!$A8,0,$F9+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F9<>0,OFFSET(New_Commitments!$A8,0,$F9+Q$4),\"\")","v":""},{"$f":"IF($F9<>0,OFFSET(New_Commitments!$A8,0,$F9+R$4),\"\")","v":""},null,null,"","","","","",{"$f":"IF($F9<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G9)),New_Commitments!HJ8,-PV(M9/12,IF(ISNUMBER(SEARCH(\"1\",G9)),(I9-1),IF(ISNUMBER(SEARCH(\"2\",G9)),(I9-2),IF(ISNUMBER(SEARCH(\"3\",G9)),(I9-3),IF(ISNUMBER(SEARCH(\"4\",G9)),(I9-4),IF(ISNUMBER(SEARCH(\"5\",G9)),(I9-5),I9)))))*12,UMI)+U9),\"\")","v":""},"","","","","","","","",{"$f":"IF($F9<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G9)),New_Commitments!HJ8,-PV(M9/12,IF(ISNUMBER(SEARCH(\"1\",G9)),(I9-1),IF(ISNUMBER(SEARCH(\"2\",G9)),(I9-2),IF(ISNUMBER(SEARCH(\"3\",G9)),(I9-3),IF(ISNUMBER(SEARCH(\"4\",G9)),(I9-4),IF(ISNUMBER(SEARCH(\"5\",G9)),(I9-5),I9)))))*12,UMI)+U9),\"\")","v":""},{"$f":"IF($F9<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G9)),New_Commitments!HJ8,-PV(M9/12,IF(ISNUMBER(SEARCH(\"1\",G9)),(I9-1),IF(ISNUMBER(SEARCH(\"2\",G9)),(I9-2),IF(ISNUMBER(SEARCH(\"3\",G9)),(I9-3),IF(ISNUMBER(SEARCH(\"4\",G9)),(I9-4),IF(ISNUMBER(SEARCH(\"5\",G9)),(I9-5),I9)))))*12,UMI)+U9),\"\")","v":""},"","",{"$f":"IF($F9<>0,IF($AK75>_HH3,\"\",ABS((_S -\n\n(_TSR - U9*V9 + (AI9*V9)) -\n\n(((_HH1 + IF($AK75>_HH3,0,(_HH - (_HH1+COUNTIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U9*W9 - (AI9*W9))) / (12*_HH)))))))) * (IF(_HH=0,0,(_N*(_TRLR - (U9*W9 - (AI9*W9))) / (12*_HH))))) -\n\n(IF($AK75>_HH3,0,(SUM($AC$61:$AC$63) - SUMIF($AC$61:$AC$63,\"< 0\") - SUMIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U9*W9 - (AI9*W9))) / (12*_HH)))))))\n\n)))),\"\")","v":""},{"$f":"IF($F9<>0,IF($AR66>_HH3,\"\",ABS((_S -\n\n(_TSR - U9*V9 + (AJ9*V9)) -\n\n(((_HH1 + IF($AR66>_HH3,0,(_HH - (_HH1+COUNTIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U9*W9 - (AJ9*W9))) / (12*_HH)))))))) * (IF(_HH=0,0,(_N*(_TRLR - (U9*W9 - (AJ9*W9))) / (12*_HH))))) -\n\n(IF($AR66>_HH3,0,(SUM($AC$61:$AC$63) - SUMIF($AC$61:$AC$63,\"< 0\") - SUMIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U9*W9 - (AJ9*W9))) / (12*_HH)))))))\n\n)))),\"\")","v":""},"","","",null,null,""]
["Sum New Unsecured Loan",{"$f":"SUMIFS(H6:H40,G6:G40,\"=Unsecured Personal*\")","v":0},null,null,{"$f":"New_Commitments!L9","v":5},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!9:9,0),0)","v":0},{"$f":"IF($F10<>0,OFFSET(New_Commitments!$A9,0,$F10+G$4),\"\")","v":""},{"$f":"IF($F10<>0,OFFSET(New_Commitments!$A9,0,$F10+H$4),\"\")","v":""},{"$f":"IF($F10<>0,OFFSET(New_Commitments!$A9,0,$F10+I$4),\"\")","v":""},{"$f":"IF($F10<>0,OFFSET(New_Commitments!$A9,0,$F10+J$4),\"\")","v":""},{"$f":"IF($F10<>0,OFFSET(New_Commitments!$A9,0,$F10+K$4),\"\")","v":""},{"$f":"IF($F10<>0,OFFSET(New_Commitments!$A9,0,$F10+L$4),\"\")","v":""},{"$f":"IF($F10<>0,OFFSET(New_Commitments!$A9,0,$F10+M$4),\"\")","v":""},{"$f":"IF($F10<>0,OFFSET(New_Commitments!$A9,0,$F10+N$4),\"\")","v":""},{"$f":"IF($F10<>0,OFFSET(New_Commitments!$A9,0,$F10+O$4),\"\")","v":""},{"$f":"IF($F10<>0,ROUNDDOWN(\nIF(AT10,Y10,\nIF($F10<>0,OFFSET(New_Commitments!$A9,0,$F10+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F10<>0,OFFSET(New_Commitments!$A9,0,$F10+Q$4),\"\")","v":""},{"$f":"IF($F10<>0,OFFSET(New_Commitments!$A9,0,$F10+R$4),\"\")","v":""},null,null,"","",{"$f":"IF($F10<>0,O10/H10,\"\")","v":""},"","",{"$f":"IF($F10<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G10)),New_Commitments!HJ9,-PV(M10/12,IF(ISNUMBER(SEARCH(\"1\",G10)),(I10-1),IF(ISNUMBER(SEARCH(\"2\",G10)),(I10-2),IF(ISNUMBER(SEARCH(\"3\",G10)),(I10-3),IF(ISNUMBER(SEARCH(\"4\",G10)),(I10-4),IF(ISNUMBER(SEARCH(\"5\",G10)),(I10-5),I10)))))*12,UMI)+U10),\"\")","v":""},"","","","","","","","",{"$f":"IF($F10<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G10)),New_Commitments!HJ9,-PV(M10/12,IF(ISNUMBER(SEARCH(\"1\",G10)),(I10-1),IF(ISNUMBER(SEARCH(\"2\",G10)),(I10-2),IF(ISNUMBER(SEARCH(\"3\",G10)),(I10-3),IF(ISNUMBER(SEARCH(\"4\",G10)),(I10-4),IF(ISNUMBER(SEARCH(\"5\",G10)),(I10-5),I10)))))*12,UMI)+U10),\"\")","v":""},{"$f":"IF($F10<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G10)),New_Commitments!HJ9,-PV(M10/12,IF(ISNUMBER(SEARCH(\"1\",G10)),(I10-1),IF(ISNUMBER(SEARCH(\"2\",G10)),(I10-2),IF(ISNUMBER(SEARCH(\"3\",G10)),(I10-3),IF(ISNUMBER(SEARCH(\"4\",G10)),(I10-4),IF(ISNUMBER(SEARCH(\"5\",G10)),(I10-5),I10)))))*12,UMI)+U10),\"\")","v":""},"","",{"$f":"IF($F10<>0,IF($AR66>_HH3,\"\",ABS((_S -\n\n(_TSR - U10*V10 + (AI10*V10)) -\n\n(((_HH1 + IF($AR66>_HH3,0,(_HH - (_HH1+COUNTIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U10*W10 - (AI10*W10))) / (12*_HH)))))))) * (IF(_HH=0,0,(_N*(_TRLR - (U10*W10 - (AI10*W10))) / (12*_HH))))) -\n\n(IF($AR66>_HH3,0,(SUM($AC$61:$AC$63) - SUMIF($AC$61:$AC$63,\"< 0\") - SUMIF($AC$61:$AC$63,\">=\"&IF(_HH=0,0,(_N*(_TRLR - (U10*W10 - (AI10*W10))) / (12*_HH)))))))\n\n)))),\"\")","v":""},"","","","",null,null,""]
["Sum New Personal Loans",{"$f":"SUM(B9:B10)","v":0},null,null,{"$f":"New_Commitments!L10","v":6},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!10:10,0),0)","v":0},{"$f":"IF($F11<>0,OFFSET(New_Commitments!$A10,0,$F11+G$4),\"\")","v":""},{"$f":"IF($F11<>0,OFFSET(New_Commitments!$A10,0,$F11+H$4),\"\")","v":""},{"$f":"IF($F11<>0,OFFSET(New_Commitments!$A10,0,$F11+I$4),\"\")","v":""},{"$f":"IF($F11<>0,OFFSET(New_Commitments!$A10,0,$F11+J$4),\"\")","v":""},{"$f":"IF($F11<>0,OFFSET(New_Commitments!$A10,0,$F11+K$4),\"\")","v":""},{"$f":"IF($F11<>0,OFFSET(New_Commitments!$A10,0,$F11+L$4),\"\")","v":""},{"$f":"IF($F11<>0,OFFSET(New_Commitments!$A10,0,$F11+M$4),\"\")","v":""},{"$f":"IF($F11<>0,OFFSET(New_Commitments!$A10,0,$F11+N$4),\"\")","v":""},{"$f":"IF($F11<>0,OFFSET(New_Commitments!$A10,0,$F11+O$4),\"\")","v":""},{"$f":"IF($F11<>0,ROUNDDOWN(\nIF(AT11,Y11,\nIF($F11<>0,OFFSET(New_Commitments!$A10,0,$F11+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F11<>0,OFFSET(New_Commitments!$A10,0,$F11+Q$4),\"\")","v":""},{"$f":"IF($F11<>0,OFFSET(New_Commitments!$A10,0,$F11+R$4),\"\")","v":""},null,null,"","",{"$f":"IF($F11<>0,O11/H11,\"\")","v":""},"","",{"$f":"IF($F11<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G11)),New_Commitments!HJ10,-PV(M11/12,IF(ISNUMBER(SEARCH(\"1\",G11)),(I11-1),IF(ISNUMBER(SEARCH(\"2\",G11)),(I11-2),IF(ISNUMBER(SEARCH(\"3\",G11)),(I11-3),IF(ISNUMBER(SEARCH(\"4\",G11)),(I11-4),IF(ISNUMBER(SEARCH(\"5\",G11)),(I11-5),I11)))))*12,UMI)+U11),\"\")","v":""},"","","","","","","","",{"$f":"IF($F11<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G11)),New_Commitments!HJ10,-PV(M11/12,IF(ISNUMBER(SEARCH(\"1\",G11)),(I11-1),IF(ISNUMBER(SEARCH(\"2\",G11)),(I11-2),IF(ISNUMBER(SEARCH(\"3\",G11)),(I11-3),IF(ISNUMBER(SEARCH(\"4\",G11)),(I11-4),IF(ISNUMBER(SEARCH(\"5\",G11)),(I11-5),I11)))))*12,UMI)+U11),\"\")","v":""},{"$f":"IF($F11<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G11)),New_Commitments!HJ10,-PV(M11/12,IF(ISNUMBER(SEARCH(\"1\",G11)),(I11-1),IF(ISNUMBER(SEARCH(\"2\",G11)),(I11-2),IF(ISNUMBER(SEARCH(\"3\",G11)),(I11-3),IF(ISNUMBER(SEARCH(\"4\",G11)),(I11-4),IF(ISNUMBER(SEARCH(\"5\",G11)),(I11-5),I11)))))*12,UMI)+U11),\"\")","v":""},"","","","","","","",null,null,""]
["Sum New Credit Cards",{"$f":"SUMIFS(H6:H40,G6:G40,\"=Credit Card*\")","v":0},null,null,{"$f":"New_Commitments!L11","v":7},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!11:11,0),0)","v":0},{"$f":"IF($F12<>0,OFFSET(New_Commitments!$A11,0,$F12+G$4),\"\")","v":""},{"$f":"IF($F12<>0,OFFSET(New_Commitments!$A11,0,$F12+H$4),\"\")","v":""},{"$f":"IF($F12<>0,OFFSET(New_Commitments!$A11,0,$F12+I$4),\"\")","v":""},{"$f":"IF($F12<>0,OFFSET(New_Commitments!$A11,0,$F12+J$4),\"\")","v":""},{"$f":"IF($F12<>0,OFFSET(New_Commitments!$A11,0,$F12+K$4),\"\")","v":""},{"$f":"IF($F12<>0,OFFSET(New_Commitments!$A11,0,$F12+L$4),\"\")","v":""},{"$f":"IF($F12<>0,OFFSET(New_Commitments!$A11,0,$F12+M$4),\"\")","v":""},{"$f":"IF($F12<>0,OFFSET(New_Commitments!$A11,0,$F12+N$4),\"\")","v":""},{"$f":"IF($F12<>0,OFFSET(New_Commitments!$A11,0,$F12+O$4),\"\")","v":""},{"$f":"IF($F12<>0,ROUNDDOWN(\nIF(AT12,Y12,\nIF($F12<>0,OFFSET(New_Commitments!$A11,0,$F12+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F12<>0,OFFSET(New_Commitments!$A11,0,$F12+Q$4),\"\")","v":""},{"$f":"IF($F12<>0,OFFSET(New_Commitments!$A11,0,$F12+R$4),\"\")","v":""},null,null,"","","","","",{"$f":"IF($F12<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G12)),New_Commitments!HJ11,-PV(M12/12,IF(ISNUMBER(SEARCH(\"1\",G12)),(I12-1),IF(ISNUMBER(SEARCH(\"2\",G12)),(I12-2),IF(ISNUMBER(SEARCH(\"3\",G12)),(I12-3),IF(ISNUMBER(SEARCH(\"4\",G12)),(I12-4),IF(ISNUMBER(SEARCH(\"5\",G12)),(I12-5),I12)))))*12,UMI)+U12),\"\")","v":""},"","","","","","","","",{"$f":"IF($F12<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G12)),New_Commitments!HJ11,-PV(M12/12,IF(ISNUMBER(SEARCH(\"1\",G12)),(I12-1),IF(ISNUMBER(SEARCH(\"2\",G12)),(I12-2),IF(ISNUMBER(SEARCH(\"3\",G12)),(I12-3),IF(ISNUMBER(SEARCH(\"4\",G12)),(I12-4),IF(ISNUMBER(SEARCH(\"5\",G12)),(I12-5),I12)))))*12,UMI)+U12),\"\")","v":""},{"$f":"IF($F12<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G12)),New_Commitments!HJ11,-PV(M12/12,IF(ISNUMBER(SEARCH(\"1\",G12)),(I12-1),IF(ISNUMBER(SEARCH(\"2\",G12)),(I12-2),IF(ISNUMBER(SEARCH(\"3\",G12)),(I12-3),IF(ISNUMBER(SEARCH(\"4\",G12)),(I12-4),IF(ISNUMBER(SEARCH(\"5\",G12)),(I12-5),I12)))))*12,UMI)+U12),\"\")","v":""},"","","","","","","",null,null,""]
[null,null,null,null,{"$f":"New_Commitments!L12","v":8},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!12:12,0),0)","v":0},{"$f":"IF($F13<>0,OFFSET(New_Commitments!$A12,0,$F13+G$4),\"\")","v":""},{"$f":"IF($F13<>0,OFFSET(New_Commitments!$A12,0,$F13+H$4),\"\")","v":""},{"$f":"IF($F13<>0,OFFSET(New_Commitments!$A12,0,$F13+I$4),\"\")","v":""},{"$f":"IF($F13<>0,OFFSET(New_Commitments!$A12,0,$F13+J$4),\"\")","v":""},{"$f":"IF($F13<>0,OFFSET(New_Commitments!$A12,0,$F13+K$4),\"\")","v":""},{"$f":"IF($F13<>0,OFFSET(New_Commitments!$A12,0,$F13+L$4),\"\")","v":""},{"$f":"IF($F13<>0,OFFSET(New_Commitments!$A12,0,$F13+M$4),\"\")","v":""},{"$f":"IF($F13<>0,OFFSET(New_Commitments!$A12,0,$F13+N$4),\"\")","v":""},{"$f":"IF($F13<>0,OFFSET(New_Commitments!$A12,0,$F13+O$4),\"\")","v":""},{"$f":"IF($F13<>0,ROUNDDOWN(\nIF(AT13,Y13,\nIF($F13<>0,OFFSET(New_Commitments!$A12,0,$F13+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F13<>0,OFFSET(New_Commitments!$A12,0,$F13+Q$4),\"\")","v":""},{"$f":"IF($F13<>0,OFFSET(New_Commitments!$A12,0,$F13+R$4),\"\")","v":""},null,null,"","","","","",{"$f":"IF($F13<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G13)),New_Commitments!HJ12,-PV(M13/12,IF(ISNUMBER(SEARCH(\"1\",G13)),(I13-1),IF(ISNUMBER(SEARCH(\"2\",G13)),(I13-2),IF(ISNUMBER(SEARCH(\"3\",G13)),(I13-3),IF(ISNUMBER(SEARCH(\"4\",G13)),(I13-4),IF(ISNUMBER(SEARCH(\"5\",G13)),(I13-5),I13)))))*12,UMI)+U13),\"\")","v":""},"","","","","","","","",{"$f":"IF($F13<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G13)),New_Commitments!HJ12,-PV(M13/12,IF(ISNUMBER(SEARCH(\"1\",G13)),(I13-1),IF(ISNUMBER(SEARCH(\"2\",G13)),(I13-2),IF(ISNUMBER(SEARCH(\"3\",G13)),(I13-3),IF(ISNUMBER(SEARCH(\"4\",G13)),(I13-4),IF(ISNUMBER(SEARCH(\"5\",G13)),(I13-5),I13)))))*12,UMI)+U13),\"\")","v":""},{"$f":"IF($F13<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G13)),New_Commitments!HJ12,-PV(M13/12,IF(ISNUMBER(SEARCH(\"1\",G13)),(I13-1),IF(ISNUMBER(SEARCH(\"2\",G13)),(I13-2),IF(ISNUMBER(SEARCH(\"3\",G13)),(I13-3),IF(ISNUMBER(SEARCH(\"4\",G13)),(I13-4),IF(ISNUMBER(SEARCH(\"5\",G13)),(I13-5),I13)))))*12,UMI)+U13),\"\")","v":""},"","","","","","","",null,null,""]
["MaxContractualResRate",{"$f":"MAX(J61:J95)","v":0},null,null,{"$f":"New_Commitments!L13","v":9},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!13:13,0),0)","v":0},{"$f":"IF($F14<>0,OFFSET(New_Commitments!$A13,0,$F14+G$4),\"\")","v":""},{"$f":"IF($F14<>0,OFFSET(New_Commitments!$A13,0,$F14+H$4),\"\")","v":""},{"$f":"IF($F14<>0,OFFSET(New_Commitments!$A13,0,$F14+I$4),\"\")","v":""},{"$f":"IF($F14<>0,OFFSET(New_Commitments!$A13,0,$F14+J$4),\"\")","v":""},{"$f":"IF($F14<>0,OFFSET(New_Commitments!$A13,0,$F14+K$4),\"\")","v":""},{"$f":"IF($F14<>0,OFFSET(New_Commitments!$A13,0,$F14+L$4),\"\")","v":""},{"$f":"IF($F14<>0,OFFSET(New_Commitments!$A13,0,$F14+M$4),\"\")","v":""},{"$f":"IF($F14<>0,OFFSET(New_Commitments!$A13,0,$F14+N$4),\"\")","v":""},{"$f":"IF($F14<>0,OFFSET(New_Commitments!$A13,0,$F14+O$4),\"\")","v":""},{"$f":"IF($F14<>0,ROUNDDOWN(\nIF(AT14,Y14,\nIF($F14<>0,OFFSET(New_Commitments!$A13,0,$F14+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F14<>0,OFFSET(New_Commitments!$A13,0,$F14+Q$4),\"\")","v":""},{"$f":"IF($F14<>0,OFFSET(New_Commitments!$A13,0,$F14+R$4),\"\")","v":""},null,null,"","","","","",{"$f":"IF($F14<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G14)),New_Commitments!HJ13,-PV(M14/12,IF(ISNUMBER(SEARCH(\"1\",G14)),(I14-1),IF(ISNUMBER(SEARCH(\"2\",G14)),(I14-2),IF(ISNUMBER(SEARCH(\"3\",G14)),(I14-3),IF(ISNUMBER(SEARCH(\"4\",G14)),(I14-4),IF(ISNUMBER(SEARCH(\"5\",G14)),(I14-5),I14)))))*12,UMI)+U14),\"\")","v":""},"","","","","","","","",{"$f":"IF($F14<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G14)),New_Commitments!HJ13,-PV(M14/12,IF(ISNUMBER(SEARCH(\"1\",G14)),(I14-1),IF(ISNUMBER(SEARCH(\"2\",G14)),(I14-2),IF(ISNUMBER(SEARCH(\"3\",G14)),(I14-3),IF(ISNUMBER(SEARCH(\"4\",G14)),(I14-4),IF(ISNUMBER(SEARCH(\"5\",G14)),(I14-5),I14)))))*12,UMI)+U14),\"\")","v":""},{"$f":"IF($F14<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G14)),New_Commitments!HJ13,-PV(M14/12,IF(ISNUMBER(SEARCH(\"1\",G14)),(I14-1),IF(ISNUMBER(SEARCH(\"2\",G14)),(I14-2),IF(ISNUMBER(SEARCH(\"3\",G14)),(I14-3),IF(ISNUMBER(SEARCH(\"4\",G14)),(I14-4),IF(ISNUMBER(SEARCH(\"5\",G14)),(I14-5),I14)))))*12,UMI)+U14),\"\")","v":""},"","","","","","","",null,null,""]
["MinContractualResRate",{"$f":"MIN(K61:K95)","v":1},null,null,{"$f":"New_Commitments!L14","v":10},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!14:14,0),0)","v":0},{"$f":"IF($F15<>0,OFFSET(New_Commitments!$A14,0,$F15+G$4),\"\")","v":""},{"$f":"IF($F15<>0,OFFSET(New_Commitments!$A14,0,$F15+H$4),\"\")","v":""},{"$f":"IF($F15<>0,OFFSET(New_Commitments!$A14,0,$F15+I$4),\"\")","v":""},{"$f":"IF($F15<>0,OFFSET(New_Commitments!$A14,0,$F15+J$4),\"\")","v":""},{"$f":"IF($F15<>0,OFFSET(New_Commitments!$A14,0,$F15+K$4),\"\")","v":""},{"$f":"IF($F15<>0,OFFSET(New_Commitments!$A14,0,$F15+L$4),\"\")","v":""},{"$f":"IF($F15<>0,OFFSET(New_Commitments!$A14,0,$F15+M$4),\"\")","v":""},{"$f":"IF($F15<>0,OFFSET(New_Commitments!$A14,0,$F15+N$4),\"\")","v":""},{"$f":"IF($F15<>0,OFFSET(New_Commitments!$A14,0,$F15+O$4),\"\")","v":""},{"$f":"IF($F15<>0,ROUNDDOWN(\nIF(AT15,Y15,\nIF($F15<>0,OFFSET(New_Commitments!$A14,0,$F15+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F15<>0,OFFSET(New_Commitments!$A14,0,$F15+Q$4),\"\")","v":""},{"$f":"IF($F15<>0,OFFSET(New_Commitments!$A14,0,$F15+R$4),\"\")","v":""},null,null,"","","","","",{"$f":"IF($F15<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G15)),New_Commitments!HJ14,-PV(M15/12,IF(ISNUMBER(SEARCH(\"1\",G15)),(I15-1),IF(ISNUMBER(SEARCH(\"2\",G15)),(I15-2),IF(ISNUMBER(SEARCH(\"3\",G15)),(I15-3),IF(ISNUMBER(SEARCH(\"4\",G15)),(I15-4),IF(ISNUMBER(SEARCH(\"5\",G15)),(I15-5),I15)))))*12,UMI)+U15),\"\")","v":""},"","","","","","","","",{"$f":"IF($F15<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G15)),New_Commitments!HJ14,-PV(M15/12,IF(ISNUMBER(SEARCH(\"1\",G15)),(I15-1),IF(ISNUMBER(SEARCH(\"2\",G15)),(I15-2),IF(ISNUMBER(SEARCH(\"3\",G15)),(I15-3),IF(ISNUMBER(SEARCH(\"4\",G15)),(I15-4),IF(ISNUMBER(SEARCH(\"5\",G15)),(I15-5),I15)))))*12,UMI)+U15),\"\")","v":""},{"$f":"IF($F15<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G15)),New_Commitments!HJ14,-PV(M15/12,IF(ISNUMBER(SEARCH(\"1\",G15)),(I15-1),IF(ISNUMBER(SEARCH(\"2\",G15)),(I15-2),IF(ISNUMBER(SEARCH(\"3\",G15)),(I15-3),IF(ISNUMBER(SEARCH(\"4\",G15)),(I15-4),IF(ISNUMBER(SEARCH(\"5\",G15)),(I15-5),I15)))))*12,UMI)+U15),\"\")","v":""},"","","","","","","",null,null,""]
["Existing IO Assessment Rate",{"$f":"IF(MaxContractualResRate+InterestRateBuffer>InterestFloorRate,MaxContractualResRate+InterestRateBuffer,InterestFloorRate)","v":5.7500000000000002E-2},null,null,{"$f":"New_Commitments!L15","v":11},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!15:15,0),0)","v":0},{"$f":"IF($F16<>0,OFFSET(New_Commitments!$A15,0,$F16+G$4),\"\")","v":""},{"$f":"IF($F16<>0,OFFSET(New_Commitments!$A15,0,$F16+H$4),\"\")","v":""},{"$f":"IF($F16<>0,OFFSET(New_Commitments!$A15,0,$F16+I$4),\"\")","v":""},{"$f":"IF($F16<>0,OFFSET(New_Commitments!$A15,0,$F16+J$4),\"\")","v":""},{"$f":"IF($F16<>0,OFFSET(New_Commitments!$A15,0,$F16+K$4),\"\")","v":""},{"$f":"IF($F16<>0,OFFSET(New_Commitments!$A15,0,$F16+L$4),\"\")","v":""},{"$f":"IF($F16<>0,OFFSET(New_Commitments!$A15,0,$F16+M$4),\"\")","v":""},{"$f":"IF($F16<>0,OFFSET(New_Commitments!$A15,0,$F16+N$4),\"\")","v":""},{"$f":"IF($F16<>0,OFFSET(New_Commitments!$A15,0,$F16+O$4),\"\")","v":""},{"$f":"IF($F16<>0,ROUNDDOWN(\nIF(AT16,Y16,\nIF($F16<>0,OFFSET(New_Commitments!$A15,0,$F16+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F16<>0,OFFSET(New_Commitments!$A15,0,$F16+Q$4),\"\")","v":""},{"$f":"IF($F16<>0,OFFSET(New_Commitments!$A15,0,$F16+R$4),\"\")","v":""},null,null,"","","","","",{"$f":"IF($F16<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G16)),New_Commitments!HJ15,-PV(M16/12,IF(ISNUMBER(SEARCH(\"1\",G16)),(I16-1),IF(ISNUMBER(SEARCH(\"2\",G16)),(I16-2),IF(ISNUMBER(SEARCH(\"3\",G16)),(I16-3),IF(ISNUMBER(SEARCH(\"4\",G16)),(I16-4),IF(ISNUMBER(SEARCH(\"5\",G16)),(I16-5),I16)))))*12,UMI)+U16),\"\")","v":""},"","","","","","","","",{"$f":"IF($F16<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G16)),New_Commitments!HJ15,-PV(M16/12,IF(ISNUMBER(SEARCH(\"1\",G16)),(I16-1),IF(ISNUMBER(SEARCH(\"2\",G16)),(I16-2),IF(ISNUMBER(SEARCH(\"3\",G16)),(I16-3),IF(ISNUMBER(SEARCH(\"4\",G16)),(I16-4),IF(ISNUMBER(SEARCH(\"5\",G16)),(I16-5),I16)))))*12,UMI)+U16),\"\")","v":""},{"$f":"IF($F16<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G16)),New_Commitments!HJ15,-PV(M16/12,IF(ISNUMBER(SEARCH(\"1\",G16)),(I16-1),IF(ISNUMBER(SEARCH(\"2\",G16)),(I16-2),IF(ISNUMBER(SEARCH(\"3\",G16)),(I16-3),IF(ISNUMBER(SEARCH(\"4\",G16)),(I16-4),IF(ISNUMBER(SEARCH(\"5\",G16)),(I16-5),I16)))))*12,UMI)+U16),\"\")","v":""},"","","","","","","",null,null,""]
[null,null,null,null,{"$f":"New_Commitments!L16","v":12},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!16:16,0),0)","v":0},{"$f":"IF($F17<>0,OFFSET(New_Commitments!$A16,0,$F17+G$4),\"\")","v":""},{"$f":"IF($F17<>0,OFFSET(New_Commitments!$A16,0,$F17+H$4),\"\")","v":""},{"$f":"IF($F17<>0,OFFSET(New_Commitments!$A16,0,$F17+I$4),\"\")","v":""},{"$f":"IF($F17<>0,OFFSET(New_Commitments!$A16,0,$F17+J$4),\"\")","v":""},{"$f":"IF($F17<>0,OFFSET(New_Commitments!$A16,0,$F17+K$4),\"\")","v":""},{"$f":"IF($F17<>0,OFFSET(New_Commitments!$A16,0,$F17+L$4),\"\")","v":""},{"$f":"IF($F17<>0,OFFSET(New_Commitments!$A16,0,$F17+M$4),\"\")","v":""},{"$f":"IF($F17<>0,OFFSET(New_Commitments!$A16,0,$F17+N$4),\"\")","v":""},{"$f":"IF($F17<>0,OFFSET(New_Commitments!$A16,0,$F17+O$4),\"\")","v":""},{"$f":"IF($F17<>0,ROUNDDOWN(\nIF(AT17,Y17,\nIF($F17<>0,OFFSET(New_Commitments!$A16,0,$F17+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F17<>0,OFFSET(New_Commitments!$A16,0,$F17+Q$4),\"\")","v":""},{"$f":"IF($F17<>0,OFFSET(New_Commitments!$A16,0,$F17+R$4),\"\")","v":""},null,null,"","","","","",{"$f":"IF($F17<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G17)),New_Commitments!HJ16,-PV(M17/12,IF(ISNUMBER(SEARCH(\"1\",G17)),(I17-1),IF(ISNUMBER(SEARCH(\"2\",G17)),(I17-2),IF(ISNUMBER(SEARCH(\"3\",G17)),(I17-3),IF(ISNUMBER(SEARCH(\"4\",G17)),(I17-4),IF(ISNUMBER(SEARCH(\"5\",G17)),(I17-5),I17)))))*12,UMI)+U17),\"\")","v":""},"","","","","","","","",{"$f":"IF($F17<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G17)),New_Commitments!HJ16,-PV(M17/12,IF(ISNUMBER(SEARCH(\"1\",G17)),(I17-1),IF(ISNUMBER(SEARCH(\"2\",G17)),(I17-2),IF(ISNUMBER(SEARCH(\"3\",G17)),(I17-3),IF(ISNUMBER(SEARCH(\"4\",G17)),(I17-4),IF(ISNUMBER(SEARCH(\"5\",G17)),(I17-5),I17)))))*12,UMI)+U17),\"\")","v":""},{"$f":"IF($F17<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G17)),New_Commitments!HJ16,-PV(M17/12,IF(ISNUMBER(SEARCH(\"1\",G17)),(I17-1),IF(ISNUMBER(SEARCH(\"2\",G17)),(I17-2),IF(ISNUMBER(SEARCH(\"3\",G17)),(I17-3),IF(ISNUMBER(SEARCH(\"4\",G17)),(I17-4),IF(ISNUMBER(SEARCH(\"5\",G17)),(I17-5),I17)))))*12,UMI)+U17),\"\")","v":""},"","","","","","","",null,null,""]
["Sum New Owner Occupied Loan Actual Repayment",{"$f":"SUMIFS(O6:O40,G6:G40,\"=Residential Loan*\",K6:K40,\"n\") + SUMIFS(O6:O40,G6:G40,\"=Line Of Credit*\",K6:K40,\"n\")","v":0},null,null,{"$f":"New_Commitments!L17","v":13},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!17:17,0),0)","v":0},{"$f":"IF($F18<>0,OFFSET(New_Commitments!$A17,0,$F18+G$4),\"\")","v":""},{"$f":"IF($F18<>0,OFFSET(New_Commitments!$A17,0,$F18+H$4),\"\")","v":""},{"$f":"IF($F18<>0,OFFSET(New_Commitments!$A17,0,$F18+I$4),\"\")","v":""},{"$f":"IF($F18<>0,OFFSET(New_Commitments!$A17,0,$F18+J$4),\"\")","v":""},{"$f":"IF($F18<>0,OFFSET(New_Commitments!$A17,0,$F18+K$4),\"\")","v":""},{"$f":"IF($F18<>0,OFFSET(New_Commitments!$A17,0,$F18+L$4),\"\")","v":""},{"$f":"IF($F18<>0,OFFSET(New_Commitments!$A17,0,$F18+M$4),\"\")","v":""},{"$f":"IF($F18<>0,OFFSET(New_Commitments!$A17,0,$F18+N$4),\"\")","v":""},{"$f":"IF($F18<>0,OFFSET(New_Commitments!$A17,0,$F18+O$4),\"\")","v":""},{"$f":"IF($F18<>0,ROUNDDOWN(\nIF(AT18,Y18,\nIF($F18<>0,OFFSET(New_Commitments!$A17,0,$F18+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F18<>0,OFFSET(New_Commitments!$A17,0,$F18+Q$4),\"\")","v":""},{"$f":"IF($F18<>0,OFFSET(New_Commitments!$A17,0,$F18+R$4),\"\")","v":""},null,null,"","","","","",{"$f":"IF($F18<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G18)),New_Commitments!HJ17,-PV(M18/12,IF(ISNUMBER(SEARCH(\"1\",G18)),(I18-1),IF(ISNUMBER(SEARCH(\"2\",G18)),(I18-2),IF(ISNUMBER(SEARCH(\"3\",G18)),(I18-3),IF(ISNUMBER(SEARCH(\"4\",G18)),(I18-4),IF(ISNUMBER(SEARCH(\"5\",G18)),(I18-5),I18)))))*12,UMI)+U18),\"\")","v":""},"","","","","","","","",{"$f":"IF($F18<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G18)),New_Commitments!HJ17,-PV(M18/12,IF(ISNUMBER(SEARCH(\"1\",G18)),(I18-1),IF(ISNUMBER(SEARCH(\"2\",G18)),(I18-2),IF(ISNUMBER(SEARCH(\"3\",G18)),(I18-3),IF(ISNUMBER(SEARCH(\"4\",G18)),(I18-4),IF(ISNUMBER(SEARCH(\"5\",G18)),(I18-5),I18)))))*12,UMI)+U18),\"\")","v":""},{"$f":"IF($F18<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G18)),New_Commitments!HJ17,-PV(M18/12,IF(ISNUMBER(SEARCH(\"1\",G18)),(I18-1),IF(ISNUMBER(SEARCH(\"2\",G18)),(I18-2),IF(ISNUMBER(SEARCH(\"3\",G18)),(I18-3),IF(ISNUMBER(SEARCH(\"4\",G18)),(I18-4),IF(ISNUMBER(SEARCH(\"5\",G18)),(I18-5),I18)))))*12,UMI)+U18),\"\")","v":""},"","","","","","","",null,null,""]
["Sum New Investment Loan Actual Repayment",{"$f":"SUMIFS(O6:O40,G6:G40,\"=Residential Loan*\",K6:K40,\"y\") + SUMIFS(O6:O40,G6:G40,\"=Line Of Credit*\",K6:K40,\"y\")","v":0},null,null,{"$f":"New_Commitments!L18","v":14},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!18:18,0),0)","v":0},{"$f":"IF($F19<>0,OFFSET(New_Commitments!$A18,0,$F19+G$4),\"\")","v":""},{"$f":"IF($F19<>0,OFFSET(New_Commitments!$A18,0,$F19+H$4),\"\")","v":""},{"$f":"IF($F19<>0,OFFSET(New_Commitments!$A18,0,$F19+I$4),\"\")","v":""},{"$f":"IF($F19<>0,OFFSET(New_Commitments!$A18,0,$F19+J$4),\"\")","v":""},{"$f":"IF($F19<>0,OFFSET(New_Commitments!$A18,0,$F19+K$4),\"\")","v":""},{"$f":"IF($F19<>0,OFFSET(New_Commitments!$A18,0,$F19+L$4),\"\")","v":""},{"$f":"IF($F19<>0,OFFSET(New_Commitments!$A18,0,$F19+M$4),\"\")","v":""},{"$f":"IF($F19<>0,OFFSET(New_Commitments!$A18,0,$F19+N$4),\"\")","v":""},{"$f":"IF($F19<>0,OFFSET(New_Commitments!$A18,0,$F19+O$4),\"\")","v":""},{"$f":"IF($F19<>0,ROUNDDOWN(\nIF(AT19,Y19,\nIF($F19<>0,OFFSET(New_Commitments!$A18,0,$F19+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F19<>0,OFFSET(New_Commitments!$A18,0,$F19+Q$4),\"\")","v":""},{"$f":"IF($F19<>0,OFFSET(New_Commitments!$A18,0,$F19+R$4),\"\")","v":""},null,null,"","","","","",{"$f":"IF($F19<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G19)),New_Commitments!HJ18,-PV(M19/12,IF(ISNUMBER(SEARCH(\"1\",G19)),(I19-1),IF(ISNUMBER(SEARCH(\"2\",G19)),(I19-2),IF(ISNUMBER(SEARCH(\"3\",G19)),(I19-3),IF(ISNUMBER(SEARCH(\"4\",G19)),(I19-4),IF(ISNUMBER(SEARCH(\"5\",G19)),(I19-5),I19)))))*12,UMI)+U19),\"\")","v":""},"","","","","","","","",{"$f":"IF($F19<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G19)),New_Commitments!HJ18,-PV(M19/12,IF(ISNUMBER(SEARCH(\"1\",G19)),(I19-1),IF(ISNUMBER(SEARCH(\"2\",G19)),(I19-2),IF(ISNUMBER(SEARCH(\"3\",G19)),(I19-3),IF(ISNUMBER(SEARCH(\"4\",G19)),(I19-4),IF(ISNUMBER(SEARCH(\"5\",G19)),(I19-5),I19)))))*12,UMI)+U19),\"\")","v":""},{"$f":"IF($F19<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G19)),New_Commitments!HJ18,-PV(M19/12,IF(ISNUMBER(SEARCH(\"1\",G19)),(I19-1),IF(ISNUMBER(SEARCH(\"2\",G19)),(I19-2),IF(ISNUMBER(SEARCH(\"3\",G19)),(I19-3),IF(ISNUMBER(SEARCH(\"4\",G19)),(I19-4),IF(ISNUMBER(SEARCH(\"5\",G19)),(I19-5),I19)))))*12,UMI)+U19),\"\")","v":""},"","","","","","","",null,null,""]
["Sum New Residential and Investment Actual Repayment",{"$f":"SUM(B18:B19)","v":0},null,null,{"$f":"New_Commitments!L19","v":15},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!19:19,0),0)","v":0},{"$f":"IF($F20<>0,OFFSET(New_Commitments!$A19,0,$F20+G$4),\"\")","v":""},{"$f":"IF($F20<>0,OFFSET(New_Commitments!$A19,0,$F20+H$4),\"\")","v":""},{"$f":"IF($F20<>0,OFFSET(New_Commitments!$A19,0,$F20+I$4),\"\")","v":""},{"$f":"IF($F20<>0,OFFSET(New_Commitments!$A19,0,$F20+J$4),\"\")","v":""},{"$f":"IF($F20<>0,OFFSET(New_Commitments!$A19,0,$F20+K$4),\"\")","v":""},{"$f":"IF($F20<>0,OFFSET(New_Commitments!$A19,0,$F20+L$4),\"\")","v":""},{"$f":"IF($F20<>0,OFFSET(New_Commitments!$A19,0,$F20+M$4),\"\")","v":""},{"$f":"IF($F20<>0,OFFSET(New_Commitments!$A19,0,$F20+N$4),\"\")","v":""},{"$f":"IF($F20<>0,OFFSET(New_Commitments!$A19,0,$F20+O$4),\"\")","v":""},{"$f":"IF($F20<>0,ROUNDDOWN(\nIF(AT20,Y20,\nIF($F20<>0,OFFSET(New_Commitments!$A19,0,$F20+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F20<>0,OFFSET(New_Commitments!$A19,0,$F20+Q$4),\"\")","v":""},{"$f":"IF($F20<>0,OFFSET(New_Commitments!$A19,0,$F20+R$4),\"\")","v":""},null,null,"","","","","",{"$f":"IF($F20<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G20)),New_Commitments!HJ19,-PV(M20/12,IF(ISNUMBER(SEARCH(\"1\",G20)),(I20-1),IF(ISNUMBER(SEARCH(\"2\",G20)),(I20-2),IF(ISNUMBER(SEARCH(\"3\",G20)),(I20-3),IF(ISNUMBER(SEARCH(\"4\",G20)),(I20-4),IF(ISNUMBER(SEARCH(\"5\",G20)),(I20-5),I20)))))*12,UMI)+U20),\"\")","v":""},"","","","","","","","",{"$f":"IF($F20<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G20)),New_Commitments!HJ19,-PV(M20/12,IF(ISNUMBER(SEARCH(\"1\",G20)),(I20-1),IF(ISNUMBER(SEARCH(\"2\",G20)),(I20-2),IF(ISNUMBER(SEARCH(\"3\",G20)),(I20-3),IF(ISNUMBER(SEARCH(\"4\",G20)),(I20-4),IF(ISNUMBER(SEARCH(\"5\",G20)),(I20-5),I20)))))*12,UMI)+U20),\"\")","v":""},{"$f":"IF($F20<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G20)),New_Commitments!HJ19,-PV(M20/12,IF(ISNUMBER(SEARCH(\"1\",G20)),(I20-1),IF(ISNUMBER(SEARCH(\"2\",G20)),(I20-2),IF(ISNUMBER(SEARCH(\"3\",G20)),(I20-3),IF(ISNUMBER(SEARCH(\"4\",G20)),(I20-4),IF(ISNUMBER(SEARCH(\"5\",G20)),(I20-5),I20)))))*12,UMI)+U20),\"\")","v":""},"","","","","","","",null,null,""]
[null,null,null,null,{"$f":"New_Commitments!L20","v":16},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!20:20,0),0)","v":0},{"$f":"IF($F21<>0,OFFSET(New_Commitments!$A20,0,$F21+G$4),\"\")","v":""},{"$f":"IF($F21<>0,OFFSET(New_Commitments!$A20,0,$F21+H$4),\"\")","v":""},{"$f":"IF($F21<>0,OFFSET(New_Commitments!$A20,0,$F21+I$4),\"\")","v":""},{"$f":"IF($F21<>0,OFFSET(New_Commitments!$A20,0,$F21+J$4),\"\")","v":""},{"$f":"IF($F21<>0,OFFSET(New_Commitments!$A20,0,$F21+K$4),\"\")","v":""},{"$f":"IF($F21<>0,OFFSET(New_Commitments!$A20,0,$F21+L$4),\"\")","v":""},{"$f":"IF($F21<>0,OFFSET(New_Commitments!$A20,0,$F21+M$4),\"\")","v":""},{"$f":"IF($F21<>0,OFFSET(New_Commitments!$A20,0,$F21+N$4),\"\")","v":""},{"$f":"IF($F21<>0,OFFSET(New_Commitments!$A20,0,$F21+O$4),\"\")","v":""},{"$f":"IF($F21<>0,ROUNDDOWN(\nIF(AT21,Y21,\nIF($F21<>0,OFFSET(New_Commitments!$A20,0,$F21+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F21<>0,OFFSET(New_Commitments!$A20,0,$F21+Q$4),\"\")","v":""},{"$f":"IF($F21<>0,OFFSET(New_Commitments!$A20,0,$F21+R$4),\"\")","v":""},null,null,"","","","","",{"$f":"IF($F21<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G21)),New_Commitments!HJ20,-PV(M21/12,IF(ISNUMBER(SEARCH(\"1\",G21)),(I21-1),IF(ISNUMBER(SEARCH(\"2\",G21)),(I21-2),IF(ISNUMBER(SEARCH(\"3\",G21)),(I21-3),IF(ISNUMBER(SEARCH(\"4\",G21)),(I21-4),IF(ISNUMBER(SEARCH(\"5\",G21)),(I21-5),I21)))))*12,UMI)+U21),\"\")","v":""},"","","","","","","","",{"$f":"IF($F21<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G21)),New_Commitments!HJ20,-PV(M21/12,IF(ISNUMBER(SEARCH(\"1\",G21)),(I21-1),IF(ISNUMBER(SEARCH(\"2\",G21)),(I21-2),IF(ISNUMBER(SEARCH(\"3\",G21)),(I21-3),IF(ISNUMBER(SEARCH(\"4\",G21)),(I21-4),IF(ISNUMBER(SEARCH(\"5\",G21)),(I21-5),I21)))))*12,UMI)+U21),\"\")","v":""},{"$f":"IF($F21<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G21)),New_Commitments!HJ20,-PV(M21/12,IF(ISNUMBER(SEARCH(\"1\",G21)),(I21-1),IF(ISNUMBER(SEARCH(\"2\",G21)),(I21-2),IF(ISNUMBER(SEARCH(\"3\",G21)),(I21-3),IF(ISNUMBER(SEARCH(\"4\",G21)),(I21-4),IF(ISNUMBER(SEARCH(\"5\",G21)),(I21-5),I21)))))*12,UMI)+U21),\"\")","v":""},"","","","","","","",null,null,""]
[null,null,null,null,{"$f":"New_Commitments!L21","v":17},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!21:21,0),0)","v":0},{"$f":"IF($F22<>0,OFFSET(New_Commitments!$A21,0,$F22+G$4),\"\")","v":""},{"$f":"IF($F22<>0,OFFSET(New_Commitments!$A21,0,$F22+H$4),\"\")","v":""},{"$f":"IF($F22<>0,OFFSET(New_Commitments!$A21,0,$F22+I$4),\"\")","v":""},{"$f":"IF($F22<>0,OFFSET(New_Commitments!$A21,0,$F22+J$4),\"\")","v":""},{"$f":"IF($F22<>0,OFFSET(New_Commitments!$A21,0,$F22+K$4),\"\")","v":""},{"$f":"IF($F22<>0,OFFSET(New_Commitments!$A21,0,$F22+L$4),\"\")","v":""},{"$f":"IF($F22<>0,OFFSET(New_Commitments!$A21,0,$F22+M$4),\"\")","v":""},{"$f":"IF($F22<>0,OFFSET(New_Commitments!$A21,0,$F22+N$4),\"\")","v":""},{"$f":"IF($F22<>0,OFFSET(New_Commitments!$A21,0,$F22+O$4),\"\")","v":""},{"$f":"IF($F22<>0,ROUNDDOWN(\nIF(AT22,Y22,\nIF($F22<>0,OFFSET(New_Commitments!$A21,0,$F22+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F22<>0,OFFSET(New_Commitments!$A21,0,$F22+Q$4),\"\")","v":""},{"$f":"IF($F22<>0,OFFSET(New_Commitments!$A21,0,$F22+R$4),\"\")","v":""},null,null,"","","","","",{"$f":"IF($F22<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G22)),New_Commitments!HJ21,-PV(M22/12,IF(ISNUMBER(SEARCH(\"1\",G22)),(I22-1),IF(ISNUMBER(SEARCH(\"2\",G22)),(I22-2),IF(ISNUMBER(SEARCH(\"3\",G22)),(I22-3),IF(ISNUMBER(SEARCH(\"4\",G22)),(I22-4),IF(ISNUMBER(SEARCH(\"5\",G22)),(I22-5),I22)))))*12,UMI)+U22),\"\")","v":""},"","","","","","","","",{"$f":"IF($F22<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G22)),New_Commitments!HJ21,-PV(M22/12,IF(ISNUMBER(SEARCH(\"1\",G22)),(I22-1),IF(ISNUMBER(SEARCH(\"2\",G22)),(I22-2),IF(ISNUMBER(SEARCH(\"3\",G22)),(I22-3),IF(ISNUMBER(SEARCH(\"4\",G22)),(I22-4),IF(ISNUMBER(SEARCH(\"5\",G22)),(I22-5),I22)))))*12,UMI)+U22),\"\")","v":""},{"$f":"IF($F22<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G22)),New_Commitments!HJ21,-PV(M22/12,IF(ISNUMBER(SEARCH(\"1\",G22)),(I22-1),IF(ISNUMBER(SEARCH(\"2\",G22)),(I22-2),IF(ISNUMBER(SEARCH(\"3\",G22)),(I22-3),IF(ISNUMBER(SEARCH(\"4\",G22)),(I22-4),IF(ISNUMBER(SEARCH(\"5\",G22)),(I22-5),I22)))))*12,UMI)+U22),\"\")","v":""},"","","","","","","",null,null,""]
["Num New Owner Occupied Loan",{"$f":"COUNTIFS(G6:G40,\"=Residential Loan*\",K6:K40,\"n\") + COUNTIFS(G6:G40,\"=Line Of Credit*\",K6:K40,\"n\")","v":0},null,null,{"$f":"New_Commitments!L22","v":18},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!22:22,0),0)","v":0},{"$f":"IF($F23<>0,OFFSET(New_Commitments!$A22,0,$F23+G$4),\"\")","v":""},{"$f":"IF($F23<>0,OFFSET(New_Commitments!$A22,0,$F23+H$4),\"\")","v":""},{"$f":"IF($F23<>0,OFFSET(New_Commitments!$A22,0,$F23+I$4),\"\")","v":""},{"$f":"IF($F23<>0,OFFSET(New_Commitments!$A22,0,$F23+J$4),\"\")","v":""},{"$f":"IF($F23<>0,OFFSET(New_Commitments!$A22,0,$F23+K$4),\"\")","v":""},{"$f":"IF($F23<>0,OFFSET(New_Commitments!$A22,0,$F23+L$4),\"\")","v":""},{"$f":"IF($F23<>0,OFFSET(New_Commitments!$A22,0,$F23+M$4),\"\")","v":""},{"$f":"IF($F23<>0,OFFSET(New_Commitments!$A22,0,$F23+N$4),\"\")","v":""},{"$f":"IF($F23<>0,OFFSET(New_Commitments!$A22,0,$F23+O$4),\"\")","v":""},{"$f":"IF($F23<>0,ROUNDDOWN(\nIF(AT23,Y23,\nIF($F23<>0,OFFSET(New_Commitments!$A22,0,$F23+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F23<>0,OFFSET(New_Commitments!$A22,0,$F23+Q$4),\"\")","v":""},{"$f":"IF($F23<>0,OFFSET(New_Commitments!$A22,0,$F23+R$4),\"\")","v":""},null,null,"","","","","",{"$f":"IF($F23<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G23)),New_Commitments!HJ22,-PV(M23/12,IF(ISNUMBER(SEARCH(\"1\",G23)),(I23-1),IF(ISNUMBER(SEARCH(\"2\",G23)),(I23-2),IF(ISNUMBER(SEARCH(\"3\",G23)),(I23-3),IF(ISNUMBER(SEARCH(\"4\",G23)),(I23-4),IF(ISNUMBER(SEARCH(\"5\",G23)),(I23-5),I23)))))*12,UMI)+U23),\"\")","v":""},"","","","","","","","",{"$f":"IF($F23<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G23)),New_Commitments!HJ22,-PV(M23/12,IF(ISNUMBER(SEARCH(\"1\",G23)),(I23-1),IF(ISNUMBER(SEARCH(\"2\",G23)),(I23-2),IF(ISNUMBER(SEARCH(\"3\",G23)),(I23-3),IF(ISNUMBER(SEARCH(\"4\",G23)),(I23-4),IF(ISNUMBER(SEARCH(\"5\",G23)),(I23-5),I23)))))*12,UMI)+U23),\"\")","v":""},{"$f":"IF($F23<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G23)),New_Commitments!HJ22,-PV(M23/12,IF(ISNUMBER(SEARCH(\"1\",G23)),(I23-1),IF(ISNUMBER(SEARCH(\"2\",G23)),(I23-2),IF(ISNUMBER(SEARCH(\"3\",G23)),(I23-3),IF(ISNUMBER(SEARCH(\"4\",G23)),(I23-4),IF(ISNUMBER(SEARCH(\"5\",G23)),(I23-5),I23)))))*12,UMI)+U23),\"\")","v":""},"","","","","","","",null,null,""]
["Num New Investment Loan",{"$f":"COUNTIFS(G6:G40,\"=Residential Loan*\",K6:K40,\"y\") + COUNTIFS(G6:G40,\"=Line Of Credit*\",K6:K40,\"y\")","v":0},null,null,{"$f":"New_Commitments!L23","v":19},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!23:23,0),0)","v":0},{"$f":"IF($F24<>0,OFFSET(New_Commitments!$A23,0,$F24+G$4),\"\")","v":""},{"$f":"IF($F24<>0,OFFSET(New_Commitments!$A23,0,$F24+H$4),\"\")","v":""},{"$f":"IF($F24<>0,OFFSET(New_Commitments!$A23,0,$F24+I$4),\"\")","v":""},{"$f":"IF($F24<>0,OFFSET(New_Commitments!$A23,0,$F24+J$4),\"\")","v":""},{"$f":"IF($F24<>0,OFFSET(New_Commitments!$A23,0,$F24+K$4),\"\")","v":""},{"$f":"IF($F24<>0,OFFSET(New_Commitments!$A23,0,$F24+L$4),\"\")","v":""},{"$f":"IF($F24<>0,OFFSET(New_Commitments!$A23,0,$F24+M$4),\"\")","v":""},{"$f":"IF($F24<>0,OFFSET(New_Commitments!$A23,0,$F24+N$4),\"\")","v":""},{"$f":"IF($F24<>0,OFFSET(New_Commitments!$A23,0,$F24+O$4),\"\")","v":""},{"$f":"IF($F24<>0,ROUNDDOWN(\nIF(AT24,Y24,\nIF($F24<>0,OFFSET(New_Commitments!$A23,0,$F24+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F24<>0,OFFSET(New_Commitments!$A23,0,$F24+Q$4),\"\")","v":""},{"$f":"IF($F24<>0,OFFSET(New_Commitments!$A23,0,$F24+R$4),\"\")","v":""},null,null,"","","","","",{"$f":"IF($F24<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G24)),New_Commitments!HJ23,-PV(M24/12,IF(ISNUMBER(SEARCH(\"1\",G24)),(I24-1),IF(ISNUMBER(SEARCH(\"2\",G24)),(I24-2),IF(ISNUMBER(SEARCH(\"3\",G24)),(I24-3),IF(ISNUMBER(SEARCH(\"4\",G24)),(I24-4),IF(ISNUMBER(SEARCH(\"5\",G24)),(I24-5),I24)))))*12,UMI)+U24),\"\")","v":""},"","","","","","","","",{"$f":"IF($F24<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G24)),New_Commitments!HJ23,-PV(M24/12,IF(ISNUMBER(SEARCH(\"1\",G24)),(I24-1),IF(ISNUMBER(SEARCH(\"2\",G24)),(I24-2),IF(ISNUMBER(SEARCH(\"3\",G24)),(I24-3),IF(ISNUMBER(SEARCH(\"4\",G24)),(I24-4),IF(ISNUMBER(SEARCH(\"5\",G24)),(I24-5),I24)))))*12,UMI)+U24),\"\")","v":""},{"$f":"IF($F24<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G24)),New_Commitments!HJ23,-PV(M24/12,IF(ISNUMBER(SEARCH(\"1\",G24)),(I24-1),IF(ISNUMBER(SEARCH(\"2\",G24)),(I24-2),IF(ISNUMBER(SEARCH(\"3\",G24)),(I24-3),IF(ISNUMBER(SEARCH(\"4\",G24)),(I24-4),IF(ISNUMBER(SEARCH(\"5\",G24)),(I24-5),I24)))))*12,UMI)+U24),\"\")","v":""},"","","","","","","",null,null,""]
["Num New Residential & Investment Loan",{"$f":"COUNTIFS(G6:G40,\"=Residential Loan*\") + COUNTIFS(G6:G40,\"=Line Of Credit*\")","v":0},null,null,{"$f":"New_Commitments!L24","v":20},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!24:24,0),0)","v":0},{"$f":"IF($F25<>0,OFFSET(New_Commitments!$A24,0,$F25+G$4),\"\")","v":""},{"$f":"IF($F25<>0,OFFSET(New_Commitments!$A24,0,$F25+H$4),\"\")","v":""},{"$f":"IF($F25<>0,OFFSET(New_Commitments!$A24,0,$F25+I$4),\"\")","v":""},{"$f":"IF($F25<>0,OFFSET(New_Commitments!$A24,0,$F25+J$4),\"\")","v":""},{"$f":"IF($F25<>0,OFFSET(New_Commitments!$A24,0,$F25+K$4),\"\")","v":""},{"$f":"IF($F25<>0,OFFSET(New_Commitments!$A24,0,$F25+L$4),\"\")","v":""},{"$f":"IF($F25<>0,OFFSET(New_Commitments!$A24,0,$F25+M$4),\"\")","v":""},{"$f":"IF($F25<>0,OFFSET(New_Commitments!$A24,0,$F25+N$4),\"\")","v":""},{"$f":"IF($F25<>0,OFFSET(New_Commitments!$A24,0,$F25+O$4),\"\")","v":""},{"$f":"IF($F25<>0,ROUNDDOWN(\nIF(AT25,Y25,\nIF($F25<>0,OFFSET(New_Commitments!$A24,0,$F25+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F25<>0,OFFSET(New_Commitments!$A24,0,$F25+Q$4),\"\")","v":""},{"$f":"IF($F25<>0,OFFSET(New_Commitments!$A24,0,$F25+R$4),\"\")","v":""},null,null,"","","","","",{"$f":"IF($F25<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G25)),New_Commitments!HJ24,-PV(M25/12,IF(ISNUMBER(SEARCH(\"1\",G25)),(I25-1),IF(ISNUMBER(SEARCH(\"2\",G25)),(I25-2),IF(ISNUMBER(SEARCH(\"3\",G25)),(I25-3),IF(ISNUMBER(SEARCH(\"4\",G25)),(I25-4),IF(ISNUMBER(SEARCH(\"5\",G25)),(I25-5),I25)))))*12,UMI)+U25),\"\")","v":""},"","","","","","","","",{"$f":"IF($F25<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G25)),New_Commitments!HJ24,-PV(M25/12,IF(ISNUMBER(SEARCH(\"1\",G25)),(I25-1),IF(ISNUMBER(SEARCH(\"2\",G25)),(I25-2),IF(ISNUMBER(SEARCH(\"3\",G25)),(I25-3),IF(ISNUMBER(SEARCH(\"4\",G25)),(I25-4),IF(ISNUMBER(SEARCH(\"5\",G25)),(I25-5),I25)))))*12,UMI)+U25),\"\")","v":""},{"$f":"IF($F25<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G25)),New_Commitments!HJ24,-PV(M25/12,IF(ISNUMBER(SEARCH(\"1\",G25)),(I25-1),IF(ISNUMBER(SEARCH(\"2\",G25)),(I25-2),IF(ISNUMBER(SEARCH(\"3\",G25)),(I25-3),IF(ISNUMBER(SEARCH(\"4\",G25)),(I25-4),IF(ISNUMBER(SEARCH(\"5\",G25)),(I25-5),I25)))))*12,UMI)+U25),\"\")","v":""},"","","","","","","",null,null,""]
["Num New Secured Loan",{"$f":"COUNTIFS(G6:G40,\"=Secured Personal*\")+COUNTIFS(G6:G40,\"=CB Social Impact Personal Loan\")","v":0},null,null,{"$f":"New_Commitments!L25","v":21},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!25:25,0),0)","v":0},{"$f":"IF($F26<>0,OFFSET(New_Commitments!$A25,0,$F26+G$4),\"\")","v":""},{"$f":"IF($F26<>0,OFFSET(New_Commitments!$A25,0,$F26+H$4),\"\")","v":""},{"$f":"IF($F26<>0,OFFSET(New_Commitments!$A25,0,$F26+I$4),\"\")","v":""},{"$f":"IF($F26<>0,OFFSET(New_Commitments!$A25,0,$F26+J$4),\"\")","v":""},{"$f":"IF($F26<>0,OFFSET(New_Commitments!$A25,0,$F26+K$4),\"\")","v":""},{"$f":"IF($F26<>0,OFFSET(New_Commitments!$A25,0,$F26+L$4),\"\")","v":""},{"$f":"IF($F26<>0,OFFSET(New_Commitments!$A25,0,$F26+M$4),\"\")","v":""},{"$f":"IF($F26<>0,OFFSET(New_Commitments!$A25,0,$F26+N$4),\"\")","v":""},{"$f":"IF($F26<>0,OFFSET(New_Commitments!$A25,0,$F26+O$4),\"\")","v":""},{"$f":"IF($F26<>0,ROUNDDOWN(\nIF(AT26,Y26,\nIF($F26<>0,OFFSET(New_Commitments!$A25,0,$F26+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F26<>0,OFFSET(New_Commitments!$A25,0,$F26+Q$4),\"\")","v":""},{"$f":"IF($F26<>0,OFFSET(New_Commitments!$A25,0,$F26+R$4),\"\")","v":""},null,null,"","","","","",{"$f":"IF($F26<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G26)),New_Commitments!HJ25,-PV(M26/12,IF(ISNUMBER(SEARCH(\"1\",G26)),(I26-1),IF(ISNUMBER(SEARCH(\"2\",G26)),(I26-2),IF(ISNUMBER(SEARCH(\"3\",G26)),(I26-3),IF(ISNUMBER(SEARCH(\"4\",G26)),(I26-4),IF(ISNUMBER(SEARCH(\"5\",G26)),(I26-5),I26)))))*12,UMI)+U26),\"\")","v":""},"","","","","","","","",{"$f":"IF($F26<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G26)),New_Commitments!HJ25,-PV(M26/12,IF(ISNUMBER(SEARCH(\"1\",G26)),(I26-1),IF(ISNUMBER(SEARCH(\"2\",G26)),(I26-2),IF(ISNUMBER(SEARCH(\"3\",G26)),(I26-3),IF(ISNUMBER(SEARCH(\"4\",G26)),(I26-4),IF(ISNUMBER(SEARCH(\"5\",G26)),(I26-5),I26)))))*12,UMI)+U26),\"\")","v":""},{"$f":"IF($F26<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G26)),New_Commitments!HJ25,-PV(M26/12,IF(ISNUMBER(SEARCH(\"1\",G26)),(I26-1),IF(ISNUMBER(SEARCH(\"2\",G26)),(I26-2),IF(ISNUMBER(SEARCH(\"3\",G26)),(I26-3),IF(ISNUMBER(SEARCH(\"4\",G26)),(I26-4),IF(ISNUMBER(SEARCH(\"5\",G26)),(I26-5),I26)))))*12,UMI)+U26),\"\")","v":""},"","","","","","","",null,null,""]
["Num New Unsecured Loan",{"$f":"COUNTIFS(G6:G40,\"=Unsecured Personal*\")","v":0},null,null,{"$f":"New_Commitments!L26","v":22},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!26:26,0),0)","v":0},{"$f":"IF($F27<>0,OFFSET(New_Commitments!$A26,0,$F27+G$4),\"\")","v":""},{"$f":"IF($F27<>0,OFFSET(New_Commitments!$A26,0,$F27+H$4),\"\")","v":""},{"$f":"IF($F27<>0,OFFSET(New_Commitments!$A26,0,$F27+I$4),\"\")","v":""},{"$f":"IF($F27<>0,OFFSET(New_Commitments!$A26,0,$F27+J$4),\"\")","v":""},{"$f":"IF($F27<>0,OFFSET(New_Commitments!$A26,0,$F27+K$4),\"\")","v":""},{"$f":"IF($F27<>0,OFFSET(New_Commitments!$A26,0,$F27+L$4),\"\")","v":""},{"$f":"IF($F27<>0,OFFSET(New_Commitments!$A26,0,$F27+M$4),\"\")","v":""},{"$f":"IF($F27<>0,OFFSET(New_Commitments!$A26,0,$F27+N$4),\"\")","v":""},{"$f":"IF($F27<>0,OFFSET(New_Commitments!$A26,0,$F27+O$4),\"\")","v":""},{"$f":"IF($F27<>0,ROUNDDOWN(\nIF(AT27,Y27,\nIF($F27<>0,OFFSET(New_Commitments!$A26,0,$F27+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F27<>0,OFFSET(New_Commitments!$A26,0,$F27+Q$4),\"\")","v":""},{"$f":"IF($F27<>0,OFFSET(New_Commitments!$A26,0,$F27+R$4),\"\")","v":""},null,null,"","","","","",{"$f":"IF($F27<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G27)),New_Commitments!HJ26,-PV(M27/12,IF(ISNUMBER(SEARCH(\"1\",G27)),(I27-1),IF(ISNUMBER(SEARCH(\"2\",G27)),(I27-2),IF(ISNUMBER(SEARCH(\"3\",G27)),(I27-3),IF(ISNUMBER(SEARCH(\"4\",G27)),(I27-4),IF(ISNUMBER(SEARCH(\"5\",G27)),(I27-5),I27)))))*12,UMI)+U27),\"\")","v":""},"","","","","","","","",{"$f":"IF($F27<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G27)),New_Commitments!HJ26,-PV(M27/12,IF(ISNUMBER(SEARCH(\"1\",G27)),(I27-1),IF(ISNUMBER(SEARCH(\"2\",G27)),(I27-2),IF(ISNUMBER(SEARCH(\"3\",G27)),(I27-3),IF(ISNUMBER(SEARCH(\"4\",G27)),(I27-4),IF(ISNUMBER(SEARCH(\"5\",G27)),(I27-5),I27)))))*12,UMI)+U27),\"\")","v":""},{"$f":"IF($F27<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G27)),New_Commitments!HJ26,-PV(M27/12,IF(ISNUMBER(SEARCH(\"1\",G27)),(I27-1),IF(ISNUMBER(SEARCH(\"2\",G27)),(I27-2),IF(ISNUMBER(SEARCH(\"3\",G27)),(I27-3),IF(ISNUMBER(SEARCH(\"4\",G27)),(I27-4),IF(ISNUMBER(SEARCH(\"5\",G27)),(I27-5),I27)))))*12,UMI)+U27),\"\")","v":""},"","","","","","","",null,null,""]
["Num New Personal Loans",{"$f":"SUM(B26:B27)","v":0},null,null,{"$f":"New_Commitments!L27","v":23},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!27:27,0),0)","v":0},{"$f":"IF($F28<>0,OFFSET(New_Commitments!$A27,0,$F28+G$4),\"\")","v":""},{"$f":"IF($F28<>0,OFFSET(New_Commitments!$A27,0,$F28+H$4),\"\")","v":""},{"$f":"IF($F28<>0,OFFSET(New_Commitments!$A27,0,$F28+I$4),\"\")","v":""},{"$f":"IF($F28<>0,OFFSET(New_Commitments!$A27,0,$F28+J$4),\"\")","v":""},{"$f":"IF($F28<>0,OFFSET(New_Commitments!$A27,0,$F28+K$4),\"\")","v":""},{"$f":"IF($F28<>0,OFFSET(New_Commitments!$A27,0,$F28+L$4),\"\")","v":""},{"$f":"IF($F28<>0,OFFSET(New_Commitments!$A27,0,$F28+M$4),\"\")","v":""},{"$f":"IF($F28<>0,OFFSET(New_Commitments!$A27,0,$F28+N$4),\"\")","v":""},{"$f":"IF($F28<>0,OFFSET(New_Commitments!$A27,0,$F28+O$4),\"\")","v":""},{"$f":"IF($F28<>0,ROUNDDOWN(\nIF(AT28,Y28,\nIF($F28<>0,OFFSET(New_Commitments!$A27,0,$F28+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F28<>0,OFFSET(New_Commitments!$A27,0,$F28+Q$4),\"\")","v":""},{"$f":"IF($F28<>0,OFFSET(New_Commitments!$A27,0,$F28+R$4),\"\")","v":""},null,null,"","","","","",{"$f":"IF($F28<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G28)),New_Commitments!HJ27,-PV(M28/12,IF(ISNUMBER(SEARCH(\"1\",G28)),(I28-1),IF(ISNUMBER(SEARCH(\"2\",G28)),(I28-2),IF(ISNUMBER(SEARCH(\"3\",G28)),(I28-3),IF(ISNUMBER(SEARCH(\"4\",G28)),(I28-4),IF(ISNUMBER(SEARCH(\"5\",G28)),(I28-5),I28)))))*12,UMI)+U28),\"\")","v":""},"","","","","","","","",{"$f":"IF($F28<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G28)),New_Commitments!HJ27,-PV(M28/12,IF(ISNUMBER(SEARCH(\"1\",G28)),(I28-1),IF(ISNUMBER(SEARCH(\"2\",G28)),(I28-2),IF(ISNUMBER(SEARCH(\"3\",G28)),(I28-3),IF(ISNUMBER(SEARCH(\"4\",G28)),(I28-4),IF(ISNUMBER(SEARCH(\"5\",G28)),(I28-5),I28)))))*12,UMI)+U28),\"\")","v":""},{"$f":"IF($F28<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G28)),New_Commitments!HJ27,-PV(M28/12,IF(ISNUMBER(SEARCH(\"1\",G28)),(I28-1),IF(ISNUMBER(SEARCH(\"2\",G28)),(I28-2),IF(ISNUMBER(SEARCH(\"3\",G28)),(I28-3),IF(ISNUMBER(SEARCH(\"4\",G28)),(I28-4),IF(ISNUMBER(SEARCH(\"5\",G28)),(I28-5),I28)))))*12,UMI)+U28),\"\")","v":""},"","","","","","","",null,null,""]
["Num New Credit Cards",{"$f":"COUNTIFS(G6:G40,\"=Credit Card*\")","v":0},null,null,{"$f":"New_Commitments!L28","v":24},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!28:28,0),0)","v":0},{"$f":"IF($F29<>0,OFFSET(New_Commitments!$A28,0,$F29+G$4),\"\")","v":""},{"$f":"IF($F29<>0,OFFSET(New_Commitments!$A28,0,$F29+H$4),\"\")","v":""},{"$f":"IF($F29<>0,OFFSET(New_Commitments!$A28,0,$F29+I$4),\"\")","v":""},{"$f":"IF($F29<>0,OFFSET(New_Commitments!$A28,0,$F29+J$4),\"\")","v":""},{"$f":"IF($F29<>0,OFFSET(New_Commitments!$A28,0,$F29+K$4),\"\")","v":""},{"$f":"IF($F29<>0,OFFSET(New_Commitments!$A28,0,$F29+L$4),\"\")","v":""},{"$f":"IF($F29<>0,OFFSET(New_Commitments!$A28,0,$F29+M$4),\"\")","v":""},{"$f":"IF($F29<>0,OFFSET(New_Commitments!$A28,0,$F29+N$4),\"\")","v":""},{"$f":"IF($F29<>0,OFFSET(New_Commitments!$A28,0,$F29+O$4),\"\")","v":""},{"$f":"IF($F29<>0,ROUNDDOWN(\nIF(AT29,Y29,\nIF($F29<>0,OFFSET(New_Commitments!$A28,0,$F29+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F29<>0,OFFSET(New_Commitments!$A28,0,$F29+Q$4),\"\")","v":""},{"$f":"IF($F29<>0,OFFSET(New_Commitments!$A28,0,$F29+R$4),\"\")","v":""},null,null,"",{"$f":"IF($F29<>0,N29/H29,\"\")","v":""},{"$f":"IF($F29<>0,O29/H29,\"\")","v":""},"","",{"$f":"IF($F29<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G29)),New_Commitments!HJ28,-PV(M29/12,IF(ISNUMBER(SEARCH(\"1\",G29)),(I29-1),IF(ISNUMBER(SEARCH(\"2\",G29)),(I29-2),IF(ISNUMBER(SEARCH(\"3\",G29)),(I29-3),IF(ISNUMBER(SEARCH(\"4\",G29)),(I29-4),IF(ISNUMBER(SEARCH(\"5\",G29)),(I29-5),I29)))))*12,UMI)+U29),\"\")","v":""},"","","","","","","","",{"$f":"IF($F29<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G29)),New_Commitments!HJ28,-PV(M29/12,IF(ISNUMBER(SEARCH(\"1\",G29)),(I29-1),IF(ISNUMBER(SEARCH(\"2\",G29)),(I29-2),IF(ISNUMBER(SEARCH(\"3\",G29)),(I29-3),IF(ISNUMBER(SEARCH(\"4\",G29)),(I29-4),IF(ISNUMBER(SEARCH(\"5\",G29)),(I29-5),I29)))))*12,UMI)+U29),\"\")","v":""},{"$f":"IF($F29<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G29)),New_Commitments!HJ28,-PV(M29/12,IF(ISNUMBER(SEARCH(\"1\",G29)),(I29-1),IF(ISNUMBER(SEARCH(\"2\",G29)),(I29-2),IF(ISNUMBER(SEARCH(\"3\",G29)),(I29-3),IF(ISNUMBER(SEARCH(\"4\",G29)),(I29-4),IF(ISNUMBER(SEARCH(\"5\",G29)),(I29-5),I29)))))*12,UMI)+U29),\"\")","v":""},"","","","","","","",null,null,""]
[null,null,null,null,{"$f":"New_Commitments!L29","v":25},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!29:29,0),0)","v":0},{"$f":"IF($F30<>0,OFFSET(New_Commitments!$A29,0,$F30+G$4),\"\")","v":""},{"$f":"IF($F30<>0,OFFSET(New_Commitments!$A29,0,$F30+H$4),\"\")","v":""},{"$f":"IF($F30<>0,OFFSET(New_Commitments!$A29,0,$F30+I$4),\"\")","v":""},{"$f":"IF($F30<>0,OFFSET(New_Commitments!$A29,0,$F30+J$4),\"\")","v":""},{"$f":"IF($F30<>0,OFFSET(New_Commitments!$A29,0,$F30+K$4),\"\")","v":""},{"$f":"IF($F30<>0,OFFSET(New_Commitments!$A29,0,$F30+L$4),\"\")","v":""},{"$f":"IF($F30<>0,OFFSET(New_Commitments!$A29,0,$F30+M$4),\"\")","v":""},{"$f":"IF($F30<>0,OFFSET(New_Commitments!$A29,0,$F30+N$4),\"\")","v":""},{"$f":"IF($F30<>0,OFFSET(New_Commitments!$A29,0,$F30+O$4),\"\")","v":""},{"$f":"IF($F30<>0,ROUNDDOWN(\nIF(AT30,Y30,\nIF($F30<>0,OFFSET(New_Commitments!$A29,0,$F30+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F30<>0,OFFSET(New_Commitments!$A29,0,$F30+Q$4),\"\")","v":""},{"$f":"IF($F30<>0,OFFSET(New_Commitments!$A29,0,$F30+R$4),\"\")","v":""},null,null,"",{"$f":"IF($F30<>0,N30/H30,\"\")","v":""},{"$f":"IF($F30<>0,O30/H30,\"\")","v":""},"","",{"$f":"IF($F30<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G30)),New_Commitments!HJ29,-PV(M30/12,IF(ISNUMBER(SEARCH(\"1\",G30)),(I30-1),IF(ISNUMBER(SEARCH(\"2\",G30)),(I30-2),IF(ISNUMBER(SEARCH(\"3\",G30)),(I30-3),IF(ISNUMBER(SEARCH(\"4\",G30)),(I30-4),IF(ISNUMBER(SEARCH(\"5\",G30)),(I30-5),I30)))))*12,UMI)+U30),\"\")","v":""},"","","","","","","","",{"$f":"IF($F30<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G30)),New_Commitments!HJ29,-PV(M30/12,IF(ISNUMBER(SEARCH(\"1\",G30)),(I30-1),IF(ISNUMBER(SEARCH(\"2\",G30)),(I30-2),IF(ISNUMBER(SEARCH(\"3\",G30)),(I30-3),IF(ISNUMBER(SEARCH(\"4\",G30)),(I30-4),IF(ISNUMBER(SEARCH(\"5\",G30)),(I30-5),I30)))))*12,UMI)+U30),\"\")","v":""},{"$f":"IF($F30<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G30)),New_Commitments!HJ29,-PV(M30/12,IF(ISNUMBER(SEARCH(\"1\",G30)),(I30-1),IF(ISNUMBER(SEARCH(\"2\",G30)),(I30-2),IF(ISNUMBER(SEARCH(\"3\",G30)),(I30-3),IF(ISNUMBER(SEARCH(\"4\",G30)),(I30-4),IF(ISNUMBER(SEARCH(\"5\",G30)),(I30-5),I30)))))*12,UMI)+U30),\"\")","v":""},"","","","","","","",null,null,""]
[null,null,null,null,{"$f":"New_Commitments!L30","v":26},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!30:30,0),0)","v":0},{"$f":"IF($F31<>0,OFFSET(New_Commitments!$A30,0,$F31+G$4),\"\")","v":""},{"$f":"IF($F31<>0,OFFSET(New_Commitments!$A30,0,$F31+H$4),\"\")","v":""},{"$f":"IF($F31<>0,OFFSET(New_Commitments!$A30,0,$F31+I$4),\"\")","v":""},{"$f":"IF($F31<>0,OFFSET(New_Commitments!$A30,0,$F31+J$4),\"\")","v":""},{"$f":"IF($F31<>0,OFFSET(New_Commitments!$A30,0,$F31+K$4),\"\")","v":""},{"$f":"IF($F31<>0,OFFSET(New_Commitments!$A30,0,$F31+L$4),\"\")","v":""},{"$f":"IF($F31<>0,OFFSET(New_Commitments!$A30,0,$F31+M$4),\"\")","v":""},{"$f":"IF($F31<>0,OFFSET(New_Commitments!$A30,0,$F31+N$4),\"\")","v":""},{"$f":"IF($F31<>0,OFFSET(New_Commitments!$A30,0,$F31+O$4),\"\")","v":""},{"$f":"IF($F31<>0,ROUNDDOWN(\nIF(AT31,Y31,\nIF($F31<>0,OFFSET(New_Commitments!$A30,0,$F31+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F31<>0,OFFSET(New_Commitments!$A30,0,$F31+Q$4),\"\")","v":""},{"$f":"IF($F31<>0,OFFSET(New_Commitments!$A30,0,$F31+R$4),\"\")","v":""},null,null,"","","","","",{"$f":"IF($F31<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G31)),New_Commitments!HJ30,-PV(M31/12,IF(ISNUMBER(SEARCH(\"1\",G31)),(I31-1),IF(ISNUMBER(SEARCH(\"2\",G31)),(I31-2),IF(ISNUMBER(SEARCH(\"3\",G31)),(I31-3),IF(ISNUMBER(SEARCH(\"4\",G31)),(I31-4),IF(ISNUMBER(SEARCH(\"5\",G31)),(I31-5),I31)))))*12,UMI)+U31),\"\")","v":""},"","","","","","","","",{"$f":"IF($F31<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G31)),New_Commitments!HJ30,-PV(M31/12,IF(ISNUMBER(SEARCH(\"1\",G31)),(I31-1),IF(ISNUMBER(SEARCH(\"2\",G31)),(I31-2),IF(ISNUMBER(SEARCH(\"3\",G31)),(I31-3),IF(ISNUMBER(SEARCH(\"4\",G31)),(I31-4),IF(ISNUMBER(SEARCH(\"5\",G31)),(I31-5),I31)))))*12,UMI)+U31),\"\")","v":""},{"$f":"IF($F31<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G31)),New_Commitments!HJ30,-PV(M31/12,IF(ISNUMBER(SEARCH(\"1\",G31)),(I31-1),IF(ISNUMBER(SEARCH(\"2\",G31)),(I31-2),IF(ISNUMBER(SEARCH(\"3\",G31)),(I31-3),IF(ISNUMBER(SEARCH(\"4\",G31)),(I31-4),IF(ISNUMBER(SEARCH(\"5\",G31)),(I31-5),I31)))))*12,UMI)+U31),\"\")","v":""},"","","","","","","",null,null,""]
[null,null,null,null,{"$f":"New_Commitments!L31","v":27},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!31:31,0),0)","v":0},{"$f":"IF($F32<>0,OFFSET(New_Commitments!$A31,0,$F32+G$4),\"\")","v":""},{"$f":"IF($F32<>0,OFFSET(New_Commitments!$A31,0,$F32+H$4),\"\")","v":""},{"$f":"IF($F32<>0,OFFSET(New_Commitments!$A31,0,$F32+I$4),\"\")","v":""},{"$f":"IF($F32<>0,OFFSET(New_Commitments!$A31,0,$F32+J$4),\"\")","v":""},{"$f":"IF($F32<>0,OFFSET(New_Commitments!$A31,0,$F32+K$4),\"\")","v":""},{"$f":"IF($F32<>0,OFFSET(New_Commitments!$A31,0,$F32+L$4),\"\")","v":""},{"$f":"IF($F32<>0,OFFSET(New_Commitments!$A31,0,$F32+M$4),\"\")","v":""},{"$f":"IF($F32<>0,OFFSET(New_Commitments!$A31,0,$F32+N$4),\"\")","v":""},{"$f":"IF($F32<>0,OFFSET(New_Commitments!$A31,0,$F32+O$4),\"\")","v":""},{"$f":"IF($F32<>0,ROUNDDOWN(\nIF(AT32,Y32,\nIF($F32<>0,OFFSET(New_Commitments!$A31,0,$F32+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F32<>0,OFFSET(New_Commitments!$A31,0,$F32+Q$4),\"\")","v":""},{"$f":"IF($F32<>0,OFFSET(New_Commitments!$A31,0,$F32+R$4),\"\")","v":""},null,null,"","","","","",{"$f":"IF($F32<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G32)),New_Commitments!HJ31,-PV(M32/12,IF(ISNUMBER(SEARCH(\"1\",G32)),(I32-1),IF(ISNUMBER(SEARCH(\"2\",G32)),(I32-2),IF(ISNUMBER(SEARCH(\"3\",G32)),(I32-3),IF(ISNUMBER(SEARCH(\"4\",G32)),(I32-4),IF(ISNUMBER(SEARCH(\"5\",G32)),(I32-5),I32)))))*12,UMI)+U32),\"\")","v":""},"","","","","","","","",{"$f":"IF($F32<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G32)),New_Commitments!HJ31,-PV(M32/12,IF(ISNUMBER(SEARCH(\"1\",G32)),(I32-1),IF(ISNUMBER(SEARCH(\"2\",G32)),(I32-2),IF(ISNUMBER(SEARCH(\"3\",G32)),(I32-3),IF(ISNUMBER(SEARCH(\"4\",G32)),(I32-4),IF(ISNUMBER(SEARCH(\"5\",G32)),(I32-5),I32)))))*12,UMI)+U32),\"\")","v":""},{"$f":"IF($F32<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G32)),New_Commitments!HJ31,-PV(M32/12,IF(ISNUMBER(SEARCH(\"1\",G32)),(I32-1),IF(ISNUMBER(SEARCH(\"2\",G32)),(I32-2),IF(ISNUMBER(SEARCH(\"3\",G32)),(I32-3),IF(ISNUMBER(SEARCH(\"4\",G32)),(I32-4),IF(ISNUMBER(SEARCH(\"5\",G32)),(I32-5),I32)))))*12,UMI)+U32),\"\")","v":""},"","","","","","","",null,null,{"$f":"IF($F32<>0,OR(SUMIF(G32,\"=Residential Loan*\",F32),SUMIF(G32,\"=Line Of Credit*\",F32)),\"\")","v":""}]
[null,null,null,null,{"$f":"New_Commitments!L32","v":28},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!32:32,0),0)","v":0},{"$f":"IF($F33<>0,OFFSET(New_Commitments!$A32,0,$F33+G$4),\"\")","v":""},{"$f":"IF($F33<>0,OFFSET(New_Commitments!$A32,0,$F33+H$4),\"\")","v":""},{"$f":"IF($F33<>0,OFFSET(New_Commitments!$A32,0,$F33+I$4),\"\")","v":""},{"$f":"IF($F33<>0,OFFSET(New_Commitments!$A32,0,$F33+J$4),\"\")","v":""},{"$f":"IF($F33<>0,OFFSET(New_Commitments!$A32,0,$F33+K$4),\"\")","v":""},{"$f":"IF($F33<>0,OFFSET(New_Commitments!$A32,0,$F33+L$4),\"\")","v":""},{"$f":"IF($F33<>0,OFFSET(New_Commitments!$A32,0,$F33+M$4),\"\")","v":""},{"$f":"IF($F33<>0,OFFSET(New_Commitments!$A32,0,$F33+N$4),\"\")","v":""},{"$f":"IF($F33<>0,OFFSET(New_Commitments!$A32,0,$F33+O$4),\"\")","v":""},{"$f":"IF($F33<>0,ROUNDDOWN(\nIF(AT33,Y33,\nIF($F33<>0,OFFSET(New_Commitments!$A32,0,$F33+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F33<>0,OFFSET(New_Commitments!$A32,0,$F33+Q$4),\"\")","v":""},{"$f":"IF($F33<>0,OFFSET(New_Commitments!$A32,0,$F33+R$4),\"\")","v":""},null,null,"","","","","",{"$f":"IF($F33<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G33)),New_Commitments!HJ32,-PV(M33/12,IF(ISNUMBER(SEARCH(\"1\",G33)),(I33-1),IF(ISNUMBER(SEARCH(\"2\",G33)),(I33-2),IF(ISNUMBER(SEARCH(\"3\",G33)),(I33-3),IF(ISNUMBER(SEARCH(\"4\",G33)),(I33-4),IF(ISNUMBER(SEARCH(\"5\",G33)),(I33-5),I33)))))*12,UMI)+U33),\"\")","v":""},"","","","","","","","",{"$f":"IF($F33<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G33)),New_Commitments!HJ32,-PV(M33/12,IF(ISNUMBER(SEARCH(\"1\",G33)),(I33-1),IF(ISNUMBER(SEARCH(\"2\",G33)),(I33-2),IF(ISNUMBER(SEARCH(\"3\",G33)),(I33-3),IF(ISNUMBER(SEARCH(\"4\",G33)),(I33-4),IF(ISNUMBER(SEARCH(\"5\",G33)),(I33-5),I33)))))*12,UMI)+U33),\"\")","v":""},{"$f":"IF($F33<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G33)),New_Commitments!HJ32,-PV(M33/12,IF(ISNUMBER(SEARCH(\"1\",G33)),(I33-1),IF(ISNUMBER(SEARCH(\"2\",G33)),(I33-2),IF(ISNUMBER(SEARCH(\"3\",G33)),(I33-3),IF(ISNUMBER(SEARCH(\"4\",G33)),(I33-4),IF(ISNUMBER(SEARCH(\"5\",G33)),(I33-5),I33)))))*12,UMI)+U33),\"\")","v":""},"","","","","","","",null,null,""]
[null,null,null,null,{"$f":"New_Commitments!L33","v":29},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!33:33,0),0)","v":0},{"$f":"IF($F34<>0,OFFSET(New_Commitments!$A33,0,$F34+G$4),\"\")","v":""},{"$f":"IF($F34<>0,OFFSET(New_Commitments!$A33,0,$F34+H$4),\"\")","v":""},{"$f":"IF($F34<>0,OFFSET(New_Commitments!$A33,0,$F34+I$4),\"\")","v":""},{"$f":"IF($F34<>0,OFFSET(New_Commitments!$A33,0,$F34+J$4),\"\")","v":""},{"$f":"IF($F34<>0,OFFSET(New_Commitments!$A33,0,$F34+K$4),\"\")","v":""},{"$f":"IF($F34<>0,OFFSET(New_Commitments!$A33,0,$F34+L$4),\"\")","v":""},{"$f":"IF($F34<>0,OFFSET(New_Commitments!$A33,0,$F34+M$4),\"\")","v":""},{"$f":"IF($F34<>0,OFFSET(New_Commitments!$A33,0,$F34+N$4),\"\")","v":""},{"$f":"IF($F34<>0,OFFSET(New_Commitments!$A33,0,$F34+O$4),\"\")","v":""},{"$f":"IF($F34<>0,ROUNDDOWN(\nIF(AT34,Y34,\nIF($F34<>0,OFFSET(New_Commitments!$A33,0,$F34+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F34<>0,OFFSET(New_Commitments!$A33,0,$F34+Q$4),\"\")","v":""},{"$f":"IF($F34<>0,OFFSET(New_Commitments!$A33,0,$F34+R$4),\"\")","v":""},null,null,"","","","","",{"$f":"IF($F34<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G34)),New_Commitments!HJ33,-PV(M34/12,IF(ISNUMBER(SEARCH(\"1\",G34)),(I34-1),IF(ISNUMBER(SEARCH(\"2\",G34)),(I34-2),IF(ISNUMBER(SEARCH(\"3\",G34)),(I34-3),IF(ISNUMBER(SEARCH(\"4\",G34)),(I34-4),IF(ISNUMBER(SEARCH(\"5\",G34)),(I34-5),I34)))))*12,UMI)+U34),\"\")","v":""},"","","","","","","","",{"$f":"IF($F34<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G34)),New_Commitments!HJ33,-PV(M34/12,IF(ISNUMBER(SEARCH(\"1\",G34)),(I34-1),IF(ISNUMBER(SEARCH(\"2\",G34)),(I34-2),IF(ISNUMBER(SEARCH(\"3\",G34)),(I34-3),IF(ISNUMBER(SEARCH(\"4\",G34)),(I34-4),IF(ISNUMBER(SEARCH(\"5\",G34)),(I34-5),I34)))))*12,UMI)+U34),\"\")","v":""},{"$f":"IF($F34<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G34)),New_Commitments!HJ33,-PV(M34/12,IF(ISNUMBER(SEARCH(\"1\",G34)),(I34-1),IF(ISNUMBER(SEARCH(\"2\",G34)),(I34-2),IF(ISNUMBER(SEARCH(\"3\",G34)),(I34-3),IF(ISNUMBER(SEARCH(\"4\",G34)),(I34-4),IF(ISNUMBER(SEARCH(\"5\",G34)),(I34-5),I34)))))*12,UMI)+U34),\"\")","v":""},"","","","","","","",null,null,""]
[null,null,null,null,{"$f":"New_Commitments!L34","v":30},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!34:34,0),0)","v":0},{"$f":"IF($F35<>0,OFFSET(New_Commitments!$A34,0,$F35+G$4),\"\")","v":""},{"$f":"IF($F35<>0,OFFSET(New_Commitments!$A34,0,$F35+H$4),\"\")","v":""},{"$f":"IF($F35<>0,OFFSET(New_Commitments!$A34,0,$F35+I$4),\"\")","v":""},{"$f":"IF($F35<>0,OFFSET(New_Commitments!$A34,0,$F35+J$4),\"\")","v":""},{"$f":"IF($F35<>0,OFFSET(New_Commitments!$A34,0,$F35+K$4),\"\")","v":""},{"$f":"IF($F35<>0,OFFSET(New_Commitments!$A34,0,$F35+L$4),\"\")","v":""},{"$f":"IF($F35<>0,OFFSET(New_Commitments!$A34,0,$F35+M$4),\"\")","v":""},{"$f":"IF($F35<>0,OFFSET(New_Commitments!$A34,0,$F35+N$4),\"\")","v":""},{"$f":"IF($F35<>0,OFFSET(New_Commitments!$A34,0,$F35+O$4),\"\")","v":""},{"$f":"IF($F35<>0,ROUNDDOWN(\nIF(AT35,Y35,\nIF($F35<>0,OFFSET(New_Commitments!$A34,0,$F35+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F35<>0,OFFSET(New_Commitments!$A34,0,$F35+Q$4),\"\")","v":""},{"$f":"IF($F35<>0,OFFSET(New_Commitments!$A34,0,$F35+R$4),\"\")","v":""},null,null,"","","","","",{"$f":"IF($F35<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G35)),New_Commitments!HJ34,-PV(M35/12,IF(ISNUMBER(SEARCH(\"1\",G35)),(I35-1),IF(ISNUMBER(SEARCH(\"2\",G35)),(I35-2),IF(ISNUMBER(SEARCH(\"3\",G35)),(I35-3),IF(ISNUMBER(SEARCH(\"4\",G35)),(I35-4),IF(ISNUMBER(SEARCH(\"5\",G35)),(I35-5),I35)))))*12,UMI)+U35),\"\")","v":""},"","","","","","","","",{"$f":"IF($F35<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G35)),New_Commitments!HJ34,-PV(M35/12,IF(ISNUMBER(SEARCH(\"1\",G35)),(I35-1),IF(ISNUMBER(SEARCH(\"2\",G35)),(I35-2),IF(ISNUMBER(SEARCH(\"3\",G35)),(I35-3),IF(ISNUMBER(SEARCH(\"4\",G35)),(I35-4),IF(ISNUMBER(SEARCH(\"5\",G35)),(I35-5),I35)))))*12,UMI)+U35),\"\")","v":""},{"$f":"IF($F35<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G35)),New_Commitments!HJ34,-PV(M35/12,IF(ISNUMBER(SEARCH(\"1\",G35)),(I35-1),IF(ISNUMBER(SEARCH(\"2\",G35)),(I35-2),IF(ISNUMBER(SEARCH(\"3\",G35)),(I35-3),IF(ISNUMBER(SEARCH(\"4\",G35)),(I35-4),IF(ISNUMBER(SEARCH(\"5\",G35)),(I35-5),I35)))))*12,UMI)+U35),\"\")","v":""},"","","","","","","",null,null,""]
[null,null,null,null,{"$f":"New_Commitments!L35","v":31},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!35:35,0),0)","v":0},{"$f":"IF($F36<>0,OFFSET(New_Commitments!$A35,0,$F36+G$4),\"\")","v":""},{"$f":"IF($F36<>0,OFFSET(New_Commitments!$A35,0,$F36+H$4),\"\")","v":""},{"$f":"IF($F36<>0,OFFSET(New_Commitments!$A35,0,$F36+I$4),\"\")","v":""},{"$f":"IF($F36<>0,OFFSET(New_Commitments!$A35,0,$F36+J$4),\"\")","v":""},{"$f":"IF($F36<>0,OFFSET(New_Commitments!$A35,0,$F36+K$4),\"\")","v":""},{"$f":"IF($F36<>0,OFFSET(New_Commitments!$A35,0,$F36+L$4),\"\")","v":""},{"$f":"IF($F36<>0,OFFSET(New_Commitments!$A35,0,$F36+M$4),\"\")","v":""},{"$f":"IF($F36<>0,OFFSET(New_Commitments!$A35,0,$F36+N$4),\"\")","v":""},{"$f":"IF($F36<>0,OFFSET(New_Commitments!$A35,0,$F36+O$4),\"\")","v":""},{"$f":"IF($F36<>0,ROUNDDOWN(\nIF(AT36,Y36,\nIF($F36<>0,OFFSET(New_Commitments!$A35,0,$F36+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F36<>0,OFFSET(New_Commitments!$A35,0,$F36+Q$4),\"\")","v":""},{"$f":"IF($F36<>0,OFFSET(New_Commitments!$A35,0,$F36+R$4),\"\")","v":""},null,null,"","","","","",{"$f":"IF($F36<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G36)),New_Commitments!HJ35,-PV(M36/12,IF(ISNUMBER(SEARCH(\"1\",G36)),(I36-1),IF(ISNUMBER(SEARCH(\"2\",G36)),(I36-2),IF(ISNUMBER(SEARCH(\"3\",G36)),(I36-3),IF(ISNUMBER(SEARCH(\"4\",G36)),(I36-4),IF(ISNUMBER(SEARCH(\"5\",G36)),(I36-5),I36)))))*12,UMI)+U36),\"\")","v":""},"","","","","","","","",{"$f":"IF($F36<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G36)),New_Commitments!HJ35,-PV(M36/12,IF(ISNUMBER(SEARCH(\"1\",G36)),(I36-1),IF(ISNUMBER(SEARCH(\"2\",G36)),(I36-2),IF(ISNUMBER(SEARCH(\"3\",G36)),(I36-3),IF(ISNUMBER(SEARCH(\"4\",G36)),(I36-4),IF(ISNUMBER(SEARCH(\"5\",G36)),(I36-5),I36)))))*12,UMI)+U36),\"\")","v":""},{"$f":"IF($F36<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G36)),New_Commitments!HJ35,-PV(M36/12,IF(ISNUMBER(SEARCH(\"1\",G36)),(I36-1),IF(ISNUMBER(SEARCH(\"2\",G36)),(I36-2),IF(ISNUMBER(SEARCH(\"3\",G36)),(I36-3),IF(ISNUMBER(SEARCH(\"4\",G36)),(I36-4),IF(ISNUMBER(SEARCH(\"5\",G36)),(I36-5),I36)))))*12,UMI)+U36),\"\")","v":""},"","","","","","","",null,null,{"$f":"IF($F36<>0,OR(SUMIF(G36,\"=Residential Loan*\",F36),SUMIF(G36,\"=Line Of Credit*\",F36)),\"\")","v":""}]
[null,null,null,null,{"$f":"New_Commitments!L36","v":32},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!36:36,0),0)","v":0},{"$f":"IF($F37<>0,OFFSET(New_Commitments!$A36,0,$F37+G$4),\"\")","v":""},{"$f":"IF($F37<>0,OFFSET(New_Commitments!$A36,0,$F37+H$4),\"\")","v":""},{"$f":"IF($F37<>0,OFFSET(New_Commitments!$A36,0,$F37+I$4),\"\")","v":""},{"$f":"IF($F37<>0,OFFSET(New_Commitments!$A36,0,$F37+J$4),\"\")","v":""},{"$f":"IF($F37<>0,OFFSET(New_Commitments!$A36,0,$F37+K$4),\"\")","v":""},{"$f":"IF($F37<>0,OFFSET(New_Commitments!$A36,0,$F37+L$4),\"\")","v":""},{"$f":"IF($F37<>0,OFFSET(New_Commitments!$A36,0,$F37+M$4),\"\")","v":""},{"$f":"IF($F37<>0,OFFSET(New_Commitments!$A36,0,$F37+N$4),\"\")","v":""},{"$f":"IF($F37<>0,OFFSET(New_Commitments!$A36,0,$F37+O$4),\"\")","v":""},{"$f":"IF($F37<>0,ROUNDDOWN(\nIF(AT37,Y37,\nIF($F37<>0,OFFSET(New_Commitments!$A36,0,$F37+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F37<>0,OFFSET(New_Commitments!$A36,0,$F37+Q$4),\"\")","v":""},{"$f":"IF($F37<>0,OFFSET(New_Commitments!$A36,0,$F37+R$4),\"\")","v":""},null,null,"","","","","",{"$f":"IF($F37<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G37)),New_Commitments!HJ36,-PV(M37/12,IF(ISNUMBER(SEARCH(\"1\",G37)),(I37-1),IF(ISNUMBER(SEARCH(\"2\",G37)),(I37-2),IF(ISNUMBER(SEARCH(\"3\",G37)),(I37-3),IF(ISNUMBER(SEARCH(\"4\",G37)),(I37-4),IF(ISNUMBER(SEARCH(\"5\",G37)),(I37-5),I37)))))*12,UMI)+U37),\"\")","v":""},"","","","","","","","",{"$f":"IF($F37<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G37)),New_Commitments!HJ36,-PV(M37/12,IF(ISNUMBER(SEARCH(\"1\",G37)),(I37-1),IF(ISNUMBER(SEARCH(\"2\",G37)),(I37-2),IF(ISNUMBER(SEARCH(\"3\",G37)),(I37-3),IF(ISNUMBER(SEARCH(\"4\",G37)),(I37-4),IF(ISNUMBER(SEARCH(\"5\",G37)),(I37-5),I37)))))*12,UMI)+U37),\"\")","v":""},{"$f":"IF($F37<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G37)),New_Commitments!HJ36,-PV(M37/12,IF(ISNUMBER(SEARCH(\"1\",G37)),(I37-1),IF(ISNUMBER(SEARCH(\"2\",G37)),(I37-2),IF(ISNUMBER(SEARCH(\"3\",G37)),(I37-3),IF(ISNUMBER(SEARCH(\"4\",G37)),(I37-4),IF(ISNUMBER(SEARCH(\"5\",G37)),(I37-5),I37)))))*12,UMI)+U37),\"\")","v":""},"","","","","","","",null,null,""]
[null,null,null,null,{"$f":"New_Commitments!L37","v":33},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!37:37,0),0)","v":0},{"$f":"IF($F38<>0,OFFSET(New_Commitments!$A37,0,$F38+G$4),\"\")","v":""},{"$f":"IF($F38<>0,OFFSET(New_Commitments!$A37,0,$F38+H$4),\"\")","v":""},{"$f":"IF($F38<>0,OFFSET(New_Commitments!$A37,0,$F38+I$4),\"\")","v":""},{"$f":"IF($F38<>0,OFFSET(New_Commitments!$A37,0,$F38+J$4),\"\")","v":""},{"$f":"IF($F38<>0,OFFSET(New_Commitments!$A37,0,$F38+K$4),\"\")","v":""},{"$f":"IF($F38<>0,OFFSET(New_Commitments!$A37,0,$F38+L$4),\"\")","v":""},{"$f":"IF($F38<>0,OFFSET(New_Commitments!$A37,0,$F38+M$4),\"\")","v":""},{"$f":"IF($F38<>0,OFFSET(New_Commitments!$A37,0,$F38+N$4),\"\")","v":""},{"$f":"IF($F38<>0,OFFSET(New_Commitments!$A37,0,$F38+O$4),\"\")","v":""},{"$f":"IF($F38<>0,ROUNDDOWN(\nIF(AT38,Y38,\nIF($F38<>0,OFFSET(New_Commitments!$A37,0,$F38+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F38<>0,OFFSET(New_Commitments!$A37,0,$F38+Q$4),\"\")","v":""},{"$f":"IF($F38<>0,OFFSET(New_Commitments!$A37,0,$F38+R$4),\"\")","v":""},null,null,"","","","","",{"$f":"IF($F38<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G38)),New_Commitments!HJ37,-PV(M38/12,IF(ISNUMBER(SEARCH(\"1\",G38)),(I38-1),IF(ISNUMBER(SEARCH(\"2\",G38)),(I38-2),IF(ISNUMBER(SEARCH(\"3\",G38)),(I38-3),IF(ISNUMBER(SEARCH(\"4\",G38)),(I38-4),IF(ISNUMBER(SEARCH(\"5\",G38)),(I38-5),I38)))))*12,UMI)+U38),\"\")","v":""},"","","","","","","","",{"$f":"IF($F38<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G38)),New_Commitments!HJ37,-PV(M38/12,IF(ISNUMBER(SEARCH(\"1\",G38)),(I38-1),IF(ISNUMBER(SEARCH(\"2\",G38)),(I38-2),IF(ISNUMBER(SEARCH(\"3\",G38)),(I38-3),IF(ISNUMBER(SEARCH(\"4\",G38)),(I38-4),IF(ISNUMBER(SEARCH(\"5\",G38)),(I38-5),I38)))))*12,UMI)+U38),\"\")","v":""},{"$f":"IF($F38<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G38)),New_Commitments!HJ37,-PV(M38/12,IF(ISNUMBER(SEARCH(\"1\",G38)),(I38-1),IF(ISNUMBER(SEARCH(\"2\",G38)),(I38-2),IF(ISNUMBER(SEARCH(\"3\",G38)),(I38-3),IF(ISNUMBER(SEARCH(\"4\",G38)),(I38-4),IF(ISNUMBER(SEARCH(\"5\",G38)),(I38-5),I38)))))*12,UMI)+U38),\"\")","v":""},"","","","","","","",null,null,{"$f":"IF($F38<>0,OR(SUMIF(G38,\"=Residential Loan*\",F38),SUMIF(G38,\"=Line Of Credit*\",F38)),\"\")","v":""}]
[null,null,null,null,{"$f":"New_Commitments!L38","v":34},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!38:38,0),0)","v":0},{"$f":"IF($F39<>0,OFFSET(New_Commitments!$A38,0,$F39+G$4),\"\")","v":""},{"$f":"IF($F39<>0,OFFSET(New_Commitments!$A38,0,$F39+H$4),\"\")","v":""},{"$f":"IF($F39<>0,OFFSET(New_Commitments!$A38,0,$F39+I$4),\"\")","v":""},{"$f":"IF($F39<>0,OFFSET(New_Commitments!$A38,0,$F39+J$4),\"\")","v":""},{"$f":"IF($F39<>0,OFFSET(New_Commitments!$A38,0,$F39+K$4),\"\")","v":""},{"$f":"IF($F39<>0,OFFSET(New_Commitments!$A38,0,$F39+L$4),\"\")","v":""},{"$f":"IF($F39<>0,OFFSET(New_Commitments!$A38,0,$F39+M$4),\"\")","v":""},{"$f":"IF($F39<>0,OFFSET(New_Commitments!$A38,0,$F39+N$4),\"\")","v":""},{"$f":"IF($F39<>0,OFFSET(New_Commitments!$A38,0,$F39+O$4),\"\")","v":""},{"$f":"IF($F39<>0,ROUNDDOWN(\nIF(AT39,Y39,\nIF($F39<>0,OFFSET(New_Commitments!$A38,0,$F39+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F39<>0,OFFSET(New_Commitments!$A38,0,$F39+Q$4),\"\")","v":""},{"$f":"IF($F39<>0,OFFSET(New_Commitments!$A38,0,$F39+R$4),\"\")","v":""},null,null,"","","","","",{"$f":"IF($F39<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G39)),New_Commitments!HJ38,-PV(M39/12,IF(ISNUMBER(SEARCH(\"1\",G39)),(I39-1),IF(ISNUMBER(SEARCH(\"2\",G39)),(I39-2),IF(ISNUMBER(SEARCH(\"3\",G39)),(I39-3),IF(ISNUMBER(SEARCH(\"4\",G39)),(I39-4),IF(ISNUMBER(SEARCH(\"5\",G39)),(I39-5),I39)))))*12,UMI)+U39),\"\")","v":""},"","","","","","","","",{"$f":"IF($F39<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G39)),New_Commitments!HJ38,-PV(M39/12,IF(ISNUMBER(SEARCH(\"1\",G39)),(I39-1),IF(ISNUMBER(SEARCH(\"2\",G39)),(I39-2),IF(ISNUMBER(SEARCH(\"3\",G39)),(I39-3),IF(ISNUMBER(SEARCH(\"4\",G39)),(I39-4),IF(ISNUMBER(SEARCH(\"5\",G39)),(I39-5),I39)))))*12,UMI)+U39),\"\")","v":""},{"$f":"IF($F39<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G39)),New_Commitments!HJ38,-PV(M39/12,IF(ISNUMBER(SEARCH(\"1\",G39)),(I39-1),IF(ISNUMBER(SEARCH(\"2\",G39)),(I39-2),IF(ISNUMBER(SEARCH(\"3\",G39)),(I39-3),IF(ISNUMBER(SEARCH(\"4\",G39)),(I39-4),IF(ISNUMBER(SEARCH(\"5\",G39)),(I39-5),I39)))))*12,UMI)+U39),\"\")","v":""},"","","","","","","",null,null,""]
[null,null,null,null,{"$f":"New_Commitments!L39","v":35},{"$f":"IFERROR(MATCH(TRUE,New_Commitments!39:39,0),0)","v":0},{"$f":"IF($F40<>0,OFFSET(New_Commitments!$A39,0,$F40+G$4),\"\")","v":""},{"$f":"IF($F40<>0,OFFSET(New_Commitments!$A39,0,$F40+H$4),\"\")","v":""},{"$f":"IF($F40<>0,OFFSET(New_Commitments!$A39,0,$F40+I$4),\"\")","v":""},{"$f":"IF($F40<>0,OFFSET(New_Commitments!$A39,0,$F40+J$4),\"\")","v":""},{"$f":"IF($F40<>0,OFFSET(New_Commitments!$A39,0,$F40+K$4),\"\")","v":""},{"$f":"IF($F40<>0,OFFSET(New_Commitments!$A39,0,$F40+L$4),\"\")","v":""},{"$f":"IF($F40<>0,OFFSET(New_Commitments!$A39,0,$F40+M$4),\"\")","v":""},{"$f":"IF($F40<>0,OFFSET(New_Commitments!$A39,0,$F40+N$4),\"\")","v":""},{"$f":"IF($F40<>0,OFFSET(New_Commitments!$A39,0,$F40+O$4),\"\")","v":""},{"$f":"IF($F40<>0,ROUNDDOWN(\nIF(AT40,Y40,\nIF($F40<>0,OFFSET(New_Commitments!$A39,0,$F40+P$4),\"\")\n),0),\"\")","v":""},{"$f":"IF($F40<>0,OFFSET(New_Commitments!$A39,0,$F40+Q$4),\"\")","v":""},{"$f":"IF($F40<>0,OFFSET(New_Commitments!$A39,0,$F40+R$4),\"\")","v":""},null,null,"","","","","",{"$f":"IF($F40<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G40)),New_Commitments!HJ39,-PV(M40/12,IF(ISNUMBER(SEARCH(\"1\",G40)),(I40-1),IF(ISNUMBER(SEARCH(\"2\",G40)),(I40-2),IF(ISNUMBER(SEARCH(\"3\",G40)),(I40-3),IF(ISNUMBER(SEARCH(\"4\",G40)),(I40-4),IF(ISNUMBER(SEARCH(\"5\",G40)),(I40-5),I40)))))*12,UMI)+U40),\"\")","v":""},"","","","","","","","",{"$f":"IF($F40<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G40)),New_Commitments!HJ39,-PV(M40/12,IF(ISNUMBER(SEARCH(\"1\",G40)),(I40-1),IF(ISNUMBER(SEARCH(\"2\",G40)),(I40-2),IF(ISNUMBER(SEARCH(\"3\",G40)),(I40-3),IF(ISNUMBER(SEARCH(\"4\",G40)),(I40-4),IF(ISNUMBER(SEARCH(\"5\",G40)),(I40-5),I40)))))*12,UMI)+U40),\"\")","v":""},{"$f":"IF($F40<>0,IF(ISNUMBER(SEARCH(\"Credit Card\",G40)),New_Commitments!HJ39,-PV(M40/12,IF(ISNUMBER(SEARCH(\"1\",G40)),(I40-1),IF(ISNUMBER(SEARCH(\"2\",G40)),(I40-2),IF(ISNUMBER(SEARCH(\"3\",G40)),(I40-3),IF(ISNUMBER(SEARCH(\"4\",G40)),(I40-4),IF(ISNUMBER(SEARCH(\"5\",G40)),(I40-5),I40)))))*12,UMI)+U40),\"\")","v":""},"","","","","","","",null,null,""]
[null,null,{"$f":"SUM(C6:C40)","v":0},"Total",null,null,null,{"$f":"SUM(H6:H40)","v":0},null,null,null,null,null,{"$f":"SUM(N6:N40)","v":0},{"$f":"SUM(O6:O40)","v":0},{"$f":"SUM(P6:P40)","v":0},{"$f":"SUM(Q6:Q40)","v":0},{"$f":"SUM(R6:R40)","v":0}]
[]
[null,null,null,"Count of New Commitments",null,{"$f":"COUNTIF(F6:F40,\"<>0\")","v":0}]
[null,null,null,null,null,null,null,null,null,"New_Invest_Commitment_Pool",{"$f":"SUMIF(K6:K40,\"Y\",Q6:Q40)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MBA","Potential MBA",null,null,null,"Forecasted NDI at potential MBA"]
[null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"PMT(IF((IrForDefaultMba+InterestRateBuffer)>IF(IrForDefaultMba>SafetyNetThresholdRate,SafetyNetFloorRate,InterestFloorRate),(IrForDefaultMba+InterestRateBuffer),IF(IrForDefaultMba>SafetyNetThresholdRate,SafetyNetFloorRate,InterestFloorRate))/12,30*12,-1)","v":6.9237980005908495E-3},{"$f":"PMT(IrForDefaultMba/12,30*12,-1)","v":5.0076091019945626E-3},{"$f":"ResultWorkSheet_SurplusIncome/PMT((IrForDefaultMba+InterestRateBuffer)/12,12*30,-1)","v":0},{"$f":"IF(NumberOfHouseHoldsDeclared>0,ResultWorkSheet_SurplusIncome/PMT((IrForDefaultMba+InterestRateBuffer)/12,12*30,-1),X46)","v":0},{"$f":"ResultWorkSheet_SurplusIncome/PMT((IrForDefaultMba+InterestRateBuffer)/12,12*30,-1)","v":0},{"$f":"IF(AK$83>(_HH2+_HH3),\"\",((_S+$AM$83)/($V46+((_HH1+AK$83)*$W46*_N)/(12*_HH))))","v":""},{"$f":"IF(AK$84>(_HH2+_HH3),\"\",((_S+$AM$84)/($V46+((_HH1+AK$84)*$W46*_N)/(12*_HH))))","v":""},{"$f":"IF(AK$85>(_HH2+_HH3),\"\",((_S+$AM$85)/($V46+((_HH1+AK$85)*$W46*_N)/(12*_HH))))","v":""},{"$f":"IF(AK$82>(_HH2+_HH3),\"\",ABS((_S - (Z46*V46) - ((_HH1 + IF(AK$82>(_HH2+_HH3),0,(_HH - (_HH1+COUNTIF(AC$61:AC$63,\">=\"&IF(_HH=0,0,((_N*(Z46*W46)) / (12*_HH)))))))) * (((_N*(Z46*W46)) / (12*_HH))) - (IF(AK$82>(_HH2+_HH3),0,(SUM(AC$61:AC$63) - SUMIF(AC$61:AC$63,\"< 0\") - SUMIF(AC$61:AC$63,\">=\"&IF(_HH=0,0,((_N*(Z46*W46)) / (12*_HH)))))))))))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK$83>(_HH2+_HH3),\"\",ABS((_S - (AA46*V46) - ((_HH1 + IF(AK$83>(_HH2+_HH3),0,(_HH - (_HH1+COUNTIF(AC$61:AC$63,\">=\"&IF(_HH=0,0,((_N*(AA46*W46)) / (12*_HH)))))))) * (((_N*(AA46*W46)) / (12*_HH))) - (IF(AK$83>(_HH2+_HH3),0,(SUM(AC$61:AC$63) - SUMIF(AC$61:AC$63,\"< 0\") - SUMIF(AC$61:AC$63,\">=\"&IF(_HH=0,0,((_N*(AA46*W46)) / (12*_HH)))))))))))","v":""},{"$f":"IF(AK$84>(_HH2+_HH3),\"\",ABS((_S - (AB46*V46) - ((_HH1 + IF(AK$84>(_HH2+_HH3),0,(_HH - (_HH1+COUNTIF(AC$61:AC$63,\">=\"&IF(_HH=0,0,((_N*(AB46*W46)) / (12*_HH)))))))) * (((_N*(AB46*W46)) / (12*_HH))) - (IF(AK$84>(_HH2+_HH3),0,(SUM(AC$61:AC$63) - SUMIF(AC$61:AC$63,\"< 0\") - SUMIF(AC$61:AC$63,\">=\"&IF(_HH=0,0,((_N*(AB46*W46)) / (12*_HH)))))))))))","v":""},{"$f":"IF(AK$85>(_HH2+_HH3),\"\",ABS((_S - (AC46*V46) - ((_HH1 + IF(AK$85>(_HH2+_HH3),0,(_HH - (_HH1+COUNTIF(AC$61:AC$63,\">=\"&IF(_HH=0,0,((_N*(AC46*W46)) / (12*_HH)))))))) * (((_N*(AC46*W46)) / (12*_HH))) - (IF(AK$85>(_HH2+_HH3),0,(SUM(AC$61:AC$63) - SUMIF(AC$61:AC$63,\"< 0\") - SUMIF(AC$61:AC$63,\">=\"&IF(_HH=0,0,((_N*(AC46*W46)) / (12*_HH)))))))))))","v":""},{"$f":"IF($F46<>0,MATCH(MIN(AD46:AG46),AD46:AG46,0),\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"PMT(IF(('Net Surplus Calculator'!E125+InterestRateBuffer)>IF(('Net Surplus Calculator'!E125)>SafetyNetThresholdRate,SafetyNetFloorRate,InterestFloorRate),('Net Surplus Calculator'!E125+InterestRateBuffer),IF(('Net Surplus Calculator'!E125)>SafetyNetThresholdRate,SafetyNetFloorRate,InterestFloorRate))/12,'Net Surplus Calculator'!F125*12,-1)","v":7.7181621937300309E-3},{"$f":"PMT('Net Surplus Calculator'!E125/12,'Net Surplus Calculator'!F125*12,-1)","v":5.8459004150797911E-3},{"$f":"ResultWorkSheet_SurplusIncome/PMT((IrForDefaultMba+InterestRateBuffer)/12,12*30,-1)","v":0},{"$f":"IF(NumberOfHouseHoldsDeclared>0,ResultWorkSheet_SurplusIncome/PMT((IrForDefaultMba+InterestRateBuffer)/12,12*30,-1),X47)","v":0},{"$f":"ResultWorkSheet_SurplusIncome/PMT((IrForDefaultMba+InterestRateBuffer)/12,12*30,-1)","v":0},{"$f":"IF(AK$83>(_HH2+_HH3),\"\",((_S+$AM$83)/($V47+((_HH1+AK$83)*$W47*_N)/(12*_HH))))","v":""},{"$f":"IF(AK$84>(_HH2+_HH3),\"\",((_S+$AM$84)/($V47+((_HH1+AK$84)*$W47*_N)/(12*_HH))))","v":""},{"$f":"IF(AK$85>(_HH2+_HH3),\"\",((_S+$AM$85)/($V47+((_HH1+AK$85)*$W47*_N)/(12*_HH))))","v":""},{"$f":"IF(AK$82>(_HH2+_HH3),\"\",ABS((_S - (Z47*V47) - ((_HH1 + IF(AK$82>(_HH2+_HH3),0,(_HH - (_HH1+COUNTIF(AC$61:AC$63,\">=\"&IF(_HH=0,0,((_N*(Z47*W47)) / (12*_HH)))))))) * (((_N*(Z47*W47)) / (12*_HH))) - (IF(AK$82>(_HH2+_HH3),0,(SUM(AC$61:AC$63) - SUMIF(AC$61:AC$63,\"< 0\") - SUMIF(AC$61:AC$63,\">=\"&IF(_HH=0,0,((_N*(Z47*W47)) / (12*_HH)))))))))))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK$83>(_HH2+_HH3),\"\",ABS((_S - (AA47*V47) - ((_HH1 + IF(AK$83>(_HH2+_HH3),0,(_HH - (_HH1+COUNTIF(AC$61:AC$63,\">=\"&IF(_HH=0,0,((_N*(AA47*W47)) / (12*_HH)))))))) * (((_N*(AA47*W47)) / (12*_HH))) - (IF(AK$83>(_HH2+_HH3),0,(SUM(AC$61:AC$63) - SUMIF(AC$61:AC$63,\"< 0\") - SUMIF(AC$61:AC$63,\">=\"&IF(_HH=0,0,((_N*(AA47*W47)) / (12*_HH)))))))))))","v":""},{"$f":"IF(AK$84>(_HH2+_HH3),\"\",ABS((_S - (AB47*V47) - ((_HH1 + IF(AK$84>(_HH2+_HH3),0,(_HH - (_HH1+COUNTIF(AC$61:AC$63,\">=\"&IF(_HH=0,0,((_N*(AB47*W47)) / (12*_HH)))))))) * (((_N*(AB47*W47)) / (12*_HH))) - (IF(AK$84>(_HH2+_HH3),0,(SUM(AC$61:AC$63) - SUMIF(AC$61:AC$63,\"< 0\") - SUMIF(AC$61:AC$63,\">=\"&IF(_HH=0,0,((_N*(AB47*W47)) / (12*_HH)))))))))))","v":""},{"$f":"IF(AK$85>(_HH2+_HH3),\"\",ABS((_S - (AC47*V47) - ((_HH1 + IF(AK$85>(_HH2+_HH3),0,(_HH - (_HH1+COUNTIF(AC$61:AC$63,\">=\"&IF(_HH=0,0,((_N*(AC47*W47)) / (12*_HH)))))))) * (((_N*(AC47*W47)) / (12*_HH))) - (IF(AK$85>(_HH2+_HH3),0,(SUM(AC$61:AC$63) - SUMIF(AC$61:AC$63,\"< 0\") - SUMIF(AC$61:AC$63,\">=\"&IF(_HH=0,0,((_N*(AC47*W47)) / (12*_HH)))))))))))","v":""},{"$f":"IF($F47<>0,MATCH(MIN(AD47:AG47),AD47:AG47,0),\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"PMT(IF(('Net Surplus Calculator'!E126+InterestRateBuffer)>IF(('Net Surplus Calculator'!E126)>SafetyNetThresholdRate,SafetyNetFloorRate,InterestFloorRate),('Net Surplus Calculator'!E126+InterestRateBuffer),IF(('Net Surplus Calculator'!E126)>SafetyNetThresholdRate,SafetyNetFloorRate,InterestFloorRate))/12,'Net Surplus Calculator'!F126*12,-1)","v":7.3376457387937626E-3},{"$f":"PMT('Net Surplus Calculator'!E126/12,'Net Surplus Calculator'!F126*12,-1)","v":5.368216230121391E-3},{"$f":"ResultWorkSheet_SurplusIncome/PMT((IrForDefaultMba+InterestRateBuffer)/12,12*30,-1)","v":0},{"$f":"IF(NumberOfHouseHoldsDeclared>0,ResultWorkSheet_SurplusIncome/PMT((IrForDefaultMba+InterestRateBuffer)/12,12*30,-1),X48)","v":0},{"$f":"ResultWorkSheet_SurplusIncome/PMT((IrForDefaultMba+InterestRateBuffer)/12,12*30,-1)","v":0},{"$f":"IF(AK$83>(_HH2+_HH3),\"\",((_S+$AM$83)/($V48+((_HH1+AK$83)*$W48*_N)/(12*_HH))))","v":""},{"$f":"IF(AK$84>(_HH2+_HH3),\"\",((_S+$AM$84)/($V48+((_HH1+AK$84)*$W48*_N)/(12*_HH))))","v":""},{"$f":"IF(AK$85>(_HH2+_HH3),\"\",((_S+$AM$85)/($V48+((_HH1+AK$85)*$W48*_N)/(12*_HH))))","v":""},{"$f":"IF(AK$82>(_HH2+_HH3),\"\",ABS((_S - (Z48*V48) - ((_HH1 + IF(AK$82>(_HH2+_HH3),0,(_HH - (_HH1+COUNTIF(AC$61:AC$63,\">=\"&IF(_HH=0,0,((_N*(Z48*W48)) / (12*_HH)))))))) * (((_N*(Z48*W48)) / (12*_HH))) - (IF(AK$82>(_HH2+_HH3),0,(SUM(AC$61:AC$63) - SUMIF(AC$61:AC$63,\"< 0\") - SUMIF(AC$61:AC$63,\">=\"&IF(_HH=0,0,((_N*(Z48*W48)) / (12*_HH)))))))))))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK$83>(_HH2+_HH3),\"\",ABS((_S - (AA48*V48) - ((_HH1 + IF(AK$83>(_HH2+_HH3),0,(_HH - (_HH1+COUNTIF(AC$61:AC$63,\">=\"&IF(_HH=0,0,((_N*(AA48*W48)) / (12*_HH)))))))) * (((_N*(AA48*W48)) / (12*_HH))) - (IF(AK$83>(_HH2+_HH3),0,(SUM(AC$61:AC$63) - SUMIF(AC$61:AC$63,\"< 0\") - SUMIF(AC$61:AC$63,\">=\"&IF(_HH=0,0,((_N*(AA48*W48)) / (12*_HH)))))))))))","v":""},{"$f":"IF(AK$84>(_HH2+_HH3),\"\",ABS((_S - (AB48*V48) - ((_HH1 + IF(AK$84>(_HH2+_HH3),0,(_HH - (_HH1+COUNTIF(AC$61:AC$63,\">=\"&IF(_HH=0,0,((_N*(AB48*W48)) / (12*_HH)))))))) * (((_N*(AB48*W48)) / (12*_HH))) - (IF(AK$84>(_HH2+_HH3),0,(SUM(AC$61:AC$63) - SUMIF(AC$61:AC$63,\"< 0\") - SUMIF(AC$61:AC$63,\">=\"&IF(_HH=0,0,((_N*(AB48*W48)) / (12*_HH)))))))))))","v":""},{"$f":"IF(AK$85>(_HH2+_HH3),\"\",ABS((_S - (AC48*V48) - ((_HH1 + IF(AK$85>(_HH2+_HH3),0,(_HH - (_HH1+COUNTIF(AC$61:AC$63,\">=\"&IF(_HH=0,0,((_N*(AC48*W48)) / (12*_HH)))))))) * (((_N*(AC48*W48)) / (12*_HH))) - (IF(AK$85>(_HH2+_HH3),0,(SUM(AC$61:AC$63) - SUMIF(AC$61:AC$63,\"< 0\") - SUMIF(AC$61:AC$63,\">=\"&IF(_HH=0,0,((_N*(AC48*W48)) / (12*_HH)))))))))))","v":""},{"$error":"#DIV/0!"}]
[null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"PMT(IF(('Net Surplus Calculator'!E127+InterestRateBuffer)>IF(('Net Surplus Calculator'!E127)>SafetyNetThresholdRate,SafetyNetFloorRate,InterestFloorRate),('Net Surplus Calculator'!E127+InterestRateBuffer),IF(('Net Surplus Calculator'!E127)>SafetyNetThresholdRate,SafetyNetFloorRate,InterestFloorRate))/12,(30-'Net Surplus Calculator'!F127)*12,-1)","v":7.4675864293490563E-3},{"$f":"(('Net Surplus Calculator'!E127/12)/1)","v":4.1666666666666666E-3},{"$f":"ResultWorkSheet_SurplusIncome/PMT((IrForDefaultMba+InterestRateBuffer)/12,12*30,-1)","v":0},{"$f":"IF(NumberOfHouseHoldsDeclared>0,ResultWorkSheet_SurplusIncome/PMT((IrForDefaultMba+InterestRateBuffer)/12,12*30,-1),X49)","v":0},{"$f":"ResultWorkSheet_SurplusIncome/PMT((IrForDefaultMba+InterestRateBuffer)/12,12*30,-1)","v":0},{"$f":"IF(AK$83>(_HH2+_HH3),\"\",((_S+$AM$83)/($V49+((_HH1+AK$83)*$W49*_N)/(12*_HH))))","v":""},{"$f":"IF(AK$84>(_HH2+_HH3),\"\",((_S+$AM$84)/($V49+((_HH1+AK$84)*$W49*_N)/(12*_HH))))","v":""},{"$f":"IF(AK$85>(_HH2+_HH3),\"\",((_S+$AM$85)/($V49+((_HH1+AK$85)*$W49*_N)/(12*_HH))))","v":""},{"$f":"IF(AK$82>(_HH2+_HH3),\"\",ABS((_S - (Z49*V49) - ((_HH1 + IF(AK$82>(_HH2+_HH3),0,(_HH - (_HH1+COUNTIF(AC$61:AC$63,\">=\"&IF(_HH=0,0,((_N*(Z49*W49)) / (12*_HH)))))))) * (((_N*(Z49*W49)) / (12*_HH))) - (IF(AK$82>(_HH2+_HH3),0,(SUM(AC$61:AC$63) - SUMIF(AC$61:AC$63,\"< 0\") - SUMIF(AC$61:AC$63,\">=\"&IF(_HH=0,0,((_N*(Z49*W49)) / (12*_HH)))))))))))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK$83>(_HH2+_HH3),\"\",ABS((_S - (AA49*V49) - ((_HH1 + IF(AK$83>(_HH2+_HH3),0,(_HH - (_HH1+COUNTIF(AC$61:AC$63,\">=\"&IF(_HH=0,0,((_N*(AA49*W49)) / (12*_HH)))))))) * (((_N*(AA49*W49)) / (12*_HH))) - (IF(AK$83>(_HH2+_HH3),0,(SUM(AC$61:AC$63) - SUMIF(AC$61:AC$63,\"< 0\") - SUMIF(AC$61:AC$63,\">=\"&IF(_HH=0,0,((_N*(AA49*W49)) / (12*_HH)))))))))))","v":""},{"$f":"IF(AK$84>(_HH2+_HH3),\"\",ABS((_S - (AB49*V49) - ((_HH1 + IF(AK$84>(_HH2+_HH3),0,(_HH - (_HH1+COUNTIF(AC$61:AC$63,\">=\"&IF(_HH=0,0,((_N*(AB49*W49)) / (12*_HH)))))))) * (((_N*(AB49*W49)) / (12*_HH))) - (IF(AK$84>(_HH2+_HH3),0,(SUM(AC$61:AC$63) - SUMIF(AC$61:AC$63,\"< 0\") - SUMIF(AC$61:AC$63,\">=\"&IF(_HH=0,0,((_N*(AB49*W49)) / (12*_HH)))))))))))","v":""},{"$f":"IF(AK$85>(_HH2+_HH3),\"\",ABS((_S - (AC49*V49) - ((_HH1 + IF(AK$85>(_HH2+_HH3),0,(_HH - (_HH1+COUNTIF(AC$61:AC$63,\">=\"&IF(_HH=0,0,((_N*(AC49*W49)) / (12*_HH)))))))) * (((_N*(AC49*W49)) / (12*_HH))) - (IF(AK$85>(_HH2+_HH3),0,(SUM(AC$61:AC$63) - SUMIF(AC$61:AC$63,\"< 0\") - SUMIF(AC$61:AC$63,\">=\"&IF(_HH=0,0,((_N*(AC49*W49)) / (12*_HH)))))))))))","v":""},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Com Num","Com IO Term","Determine Max Term","Determine Lowest Int Rate","Determine Max Res Int","Determine Min Res Int",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Households","DLE /pm","HEM /pm","DLE-HEM",null,null,null,null,null,"When _I >= 0"]
[null,null,null,null,null,1,{"$f":"IF(ISNUMBER(VALUE(MID(G6,21,2))),VALUE(MID(G6,21,2)),0)","v":0},{"$f":"IF(AND(New_Commitments_Result!I6<>0,New_Commitments_Result!I6<>\"\"),New_Commitments_Result!I6,1)-G61","v":1},{"$f":"IF(AND(New_Commitments_Result!J6<>0,New_Commitments_Result!J6<>\"\"),New_Commitments_Result!J6,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G6),3)=\"RES\",LEFT(UPPER(G6),3)=\"LIN\"),IF(AND(New_Commitments_Result!J6<>0,New_Commitments_Result!J6<>\"\"),New_Commitments_Result!J6,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G6),3)=\"RES\",LEFT(UPPER(G6),3)=\"LIN\"),IF(AND(New_Commitments_Result!J6<>0,New_Commitments_Result!J6<>\"\"),New_Commitments_Result!J6,1),1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H1",{"$f":"IF(ISBLANK(Couple_H1),\"\",AppDeclExp_H1)","v":""},{"$f":"IF(ISBLANK(Couple_H1),\"\",HEM_1)","v":""},{"$f":"IFERROR(AA61-AB61,\"\")","v":""},null,"HH1",{"$f":"COUNTIF(AC61:AC63,\"<0\")","v":0},null,null,"TYPE 2 HH","HOUSEHOLD RANKING","DeltaH","DLE-HEM (Ascending)","DDeltaH"]
[null,null,null,null,null,2,0,{"$f":"IF(AND(New_Commitments_Result!I7<>0,New_Commitments_Result!I7<>\"\"),New_Commitments_Result!I7,1)-G62","v":1},{"$f":"IF(AND(New_Commitments_Result!J7<>0,New_Commitments_Result!J7<>\"\"),New_Commitments_Result!J7,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G7),3)=\"RES\",LEFT(UPPER(G7),3)=\"LIN\"),IF(AND(New_Commitments_Result!J7<>0,New_Commitments_Result!J7<>\"\"),New_Commitments_Result!J7,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G7),3)=\"RES\",LEFT(UPPER(G7),3)=\"LIN\"),IF(AND(New_Commitments_Result!J7<>0,New_Commitments_Result!J7<>\"\"),New_Commitments_Result!J7,1),1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H2",{"$f":"IF(ISBLANK(Couple_H2),\"\",AppDeclExp_H2)","v":""},{"$f":"IF(ISBLANK(Couple_H2),\"\",HEM_2)","v":""},{"$f":"IFERROR(AA62-AB62,\"\")","v":""},null,"HH2",{"$f":"COUNTIF(AC61:AC63,\">=\"&_0)","v":0},null,null,null,0,0,0,{"$f":"SUM(AL62)","v":0}]
[null,null,null,null,null,3,0,{"$f":"IF(AND(New_Commitments_Result!I8<>0,New_Commitments_Result!I8<>\"\"),New_Commitments_Result!I8,1)-G63","v":1},{"$f":"IF(AND(New_Commitments_Result!J8<>0,New_Commitments_Result!J8<>\"\"),New_Commitments_Result!J8,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G8),3)=\"RES\",LEFT(UPPER(G8),3)=\"LIN\"),IF(AND(New_Commitments_Result!J8<>0,New_Commitments_Result!J8<>\"\"),New_Commitments_Result!J8,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G8),3)=\"RES\",LEFT(UPPER(G8),3)=\"LIN\"),IF(AND(New_Commitments_Result!J8<>0,New_Commitments_Result!J8<>\"\"),New_Commitments_Result!J8,1),1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H3",{"$f":"IF(ISBLANK(Couple_H3),\"\",AppDeclExp_H3)","v":""},{"$f":"IF(ISBLANK(Couple_H3),\"\",HEM_3)","v":""},"",null,"HH3",{"$f":"_HH-(_HH2+_HH1)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AppDeclExp_H1)),IF(AND(AA61>=0,AB61>=0,AC61>=AD61),AC61,9999999999),9999999999)","v":""},{"$f":"RANK(AI63,AI63:AI65,1)+(COUNT(AI63:AI65)+1-RANK(AI63,AI63:AI65,1)-RANK(AI63,AI63:AI65,0))","v":{"$error":"#VALUE!"}},1,{"$f":"IF(INDEX(AI63:AI65,MATCH(AK63,AJ63:AJ65,0),1)=9999999999,0,INDEX(AI63:AI65,MATCH(AK63,AJ63:AJ65,0),1))","v":{"$error":"#N/A"}},{"$f":"SUM(AL62:AL63)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,4,0,{"$f":"IF(AND(New_Commitments_Result!I9<>0,New_Commitments_Result!I9<>\"\"),New_Commitments_Result!I9,1)-G64","v":1},{"$f":"IF(AND(New_Commitments_Result!J9<>0,New_Commitments_Result!J9<>\"\"),New_Commitments_Result!J9,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G9),3)=\"RES\",LEFT(UPPER(G9),3)=\"LIN\"),IF(AND(New_Commitments_Result!J9<>0,New_Commitments_Result!J9<>\"\"),New_Commitments_Result!J9,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G9),3)=\"RES\",LEFT(UPPER(G9),3)=\"LIN\"),IF(AND(New_Commitments_Result!J9<>0,New_Commitments_Result!J9<>\"\"),New_Commitments_Result!J9,1),1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HH",{"$f":"NumberOfHouseHoldsDeclared","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AppDeclExp_H2)),IF(AND(AA62>=0,AB62>=0,AC62>=AD62),AC62,9999999999),9999999999)","v":""},{"$f":"RANK(AI64,AI63:AI65,1)+(COUNT(AI64:AI65)+1-RANK(AI64,AI64:AI65,1)-RANK(AI64,AI64:AI65,0))","v":{"$error":"#VALUE!"}},2,{"$f":"IF(INDEX(AI63:AI65,MATCH(AK64,AJ63:AJ65,0),1)=9999999999,0,INDEX(AI63:AI65,MATCH(AK64,AJ63:AJ65,0),1))","v":{"$error":"#N/A"}},{"$f":"SUM(AL62:AL64)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,5,0,{"$f":"IF(AND(New_Commitments_Result!I10<>0,New_Commitments_Result!I10<>\"\"),New_Commitments_Result!I10,1)-G65","v":1},{"$f":"IF(AND(New_Commitments_Result!J10<>0,New_Commitments_Result!J10<>\"\"),New_Commitments_Result!J10,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G10),3)=\"RES\",LEFT(UPPER(G10),3)=\"LIN\"),IF(AND(New_Commitments_Result!J10<>0,New_Commitments_Result!J10<>\"\"),New_Commitments_Result!J10,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G10),3)=\"RES\",LEFT(UPPER(G10),3)=\"LIN\"),IF(AND(New_Commitments_Result!J10<>0,New_Commitments_Result!J10<>\"\"),New_Commitments_Result!J10,1),1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AppDeclExp_H3)),IF(AND(AA63>=0,AB63>=0,AC63>=AD63),AC63,9999999999),9999999999)","v":""},{"$f":"RANK(AI65,AI63:AI65,1)+(COUNT(AI65:AI65)+1-RANK(AI65,AI65:AI65,1)-RANK(AI65,AI65:AI65,0))","v":{"$error":"#VALUE!"}},3,{"$f":"IF(INDEX(AI63:AI65,MATCH(AK65,AJ63:AJ65,0),1)=9999999999,0,INDEX(AI63:AI65,MATCH(AK65,AJ63:AJ65,0),1))","v":{"$error":"#N/A"}},{"$f":"SUM(AL62:AL65)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,6,0,{"$f":"IF(AND(New_Commitments_Result!I11<>0,New_Commitments_Result!I11<>\"\"),New_Commitments_Result!I11,1)-G66","v":1},{"$f":"IF(AND(New_Commitments_Result!J11<>0,New_Commitments_Result!J11<>\"\"),New_Commitments_Result!J11,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G11),3)=\"RES\",LEFT(UPPER(G11),3)=\"LIN\"),IF(AND(New_Commitments_Result!J11<>0,New_Commitments_Result!J11<>\"\"),New_Commitments_Result!J11,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G11),3)=\"RES\",LEFT(UPPER(G11),3)=\"LIN\"),IF(AND(New_Commitments_Result!J11<>0,New_Commitments_Result!J11<>\"\"),New_Commitments_Result!J11,1),1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Residential Lending Repayment (_TRLR)",{"$f":"(SumNewResidentialAndInvestmentActualRepayment)","v":0}]
[null,null,null,null,null,7,0,{"$f":"IF(AND(New_Commitments_Result!I12<>0,New_Commitments_Result!I12<>\"\"),New_Commitments_Result!I12,1)-G67","v":1},{"$f":"IF(AND(New_Commitments_Result!J12<>0,New_Commitments_Result!J12<>\"\"),New_Commitments_Result!J12,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G12),3)=\"RES\",LEFT(UPPER(G12),3)=\"LIN\"),IF(AND(New_Commitments_Result!J12<>0,New_Commitments_Result!J12<>\"\"),New_Commitments_Result!J12,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G12),3)=\"RES\",LEFT(UPPER(G12),3)=\"LIN\"),IF(AND(New_Commitments_Result!J12<>0,New_Commitments_Result!J12<>\"\"),New_Commitments_Result!J12,1),1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Sensitised Repayment (_TSR)",{"$f":"TotalNewCommitments","v":0}]
[null,null,null,null,null,8,0,{"$f":"IF(AND(New_Commitments_Result!I13<>0,New_Commitments_Result!I13<>\"\"),New_Commitments_Result!I13,1)-G68","v":1},{"$f":"IF(AND(New_Commitments_Result!J13<>0,New_Commitments_Result!J13<>\"\"),New_Commitments_Result!J13,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G13),3)=\"RES\",LEFT(UPPER(G13),3)=\"LIN\"),IF(AND(New_Commitments_Result!J13<>0,New_Commitments_Result!J13<>\"\"),New_Commitments_Result!J13,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G13),3)=\"RES\",LEFT(UPPER(G13),3)=\"LIN\"),IF(AND(New_Commitments_Result!J13<>0,New_Commitments_Result!J13<>\"\"),New_Commitments_Result!J13,1),1)","v":1}]
[null,null,null,null,null,9,0,{"$f":"IF(AND(New_Commitments_Result!I14<>0,New_Commitments_Result!I14<>\"\"),New_Commitments_Result!I14,1)-G69","v":1},{"$f":"IF(AND(New_Commitments_Result!J14<>0,New_Commitments_Result!J14<>\"\"),New_Commitments_Result!J14,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G14),3)=\"RES\",LEFT(UPPER(G14),3)=\"LIN\"),IF(AND(New_Commitments_Result!J14<>0,New_Commitments_Result!J14<>\"\"),New_Commitments_Result!J14,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G14),3)=\"RES\",LEFT(UPPER(G14),3)=\"LIN\"),IF(AND(New_Commitments_Result!J14<>0,New_Commitments_Result!J14<>\"\"),New_Commitments_Result!J14,1),1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Savings Months (_N)",1]
[null,null,null,null,null,10,0,{"$f":"IF(AND(New_Commitments_Result!I15<>0,New_Commitments_Result!I15<>\"\"),New_Commitments_Result!I15,1)-G70","v":1},{"$f":"IF(AND(New_Commitments_Result!J15<>0,New_Commitments_Result!J15<>\"\"),New_Commitments_Result!J15,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G15),3)=\"RES\",LEFT(UPPER(G15),3)=\"LIN\"),IF(AND(New_Commitments_Result!J15<>0,New_Commitments_Result!J15<>\"\"),New_Commitments_Result!J15,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G15),3)=\"RES\",LEFT(UPPER(G15),3)=\"LIN\"),IF(AND(New_Commitments_Result!J15<>0,New_Commitments_Result!J15<>\"\"),New_Commitments_Result!J15,1),1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"When _I < 0"]
[null,null,null,null,null,11,0,{"$f":"IF(AND(New_Commitments_Result!I16<>0,New_Commitments_Result!I16<>\"\"),New_Commitments_Result!I16,1)-G71","v":1},{"$f":"IF(AND(New_Commitments_Result!J16<>0,New_Commitments_Result!J16<>\"\"),New_Commitments_Result!J16,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G16),3)=\"RES\",LEFT(UPPER(G16),3)=\"LIN\"),IF(AND(New_Commitments_Result!J16<>0,New_Commitments_Result!J16<>\"\"),New_Commitments_Result!J16,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G16),3)=\"RES\",LEFT(UPPER(G16),3)=\"LIN\"),IF(AND(New_Commitments_Result!J16<>0,New_Commitments_Result!J16<>\"\"),New_Commitments_Result!J16,1),1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"_I",{"$f":"'Results Worksheet'!E17","v":0},null,null,"TYPE 2 HH","HOUSEHOLD RANKING","DeltaH","DLE-HEM (Ascending)","DDeltaH"]
[null,null,null,null,null,12,0,{"$f":"IF(AND(New_Commitments_Result!I17<>0,New_Commitments_Result!I17<>\"\"),New_Commitments_Result!I17,1)-G72","v":1},{"$f":"IF(AND(New_Commitments_Result!J17<>0,New_Commitments_Result!J17<>\"\"),New_Commitments_Result!J17,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G17),3)=\"RES\",LEFT(UPPER(G17),3)=\"LIN\"),IF(AND(New_Commitments_Result!J17<>0,New_Commitments_Result!J17<>\"\"),New_Commitments_Result!J17,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G17),3)=\"RES\",LEFT(UPPER(G17),3)=\"LIN\"),IF(AND(New_Commitments_Result!J17<>0,New_Commitments_Result!J17<>\"\"),New_Commitments_Result!J17,1),1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"_S",{"$f":"ResultWorkSheet_SurplusIncome_CopyAndPaste_VBA","v":0},null,null,null,0,0,0,{"$f":"SUM(AL72)","v":0}]
[null,null,null,null,null,13,0,{"$f":"IF(AND(New_Commitments_Result!I18<>0,New_Commitments_Result!I18<>\"\"),New_Commitments_Result!I18,1)-G73","v":1},{"$f":"IF(AND(New_Commitments_Result!J18<>0,New_Commitments_Result!J18<>\"\"),New_Commitments_Result!J18,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G18),3)=\"RES\",LEFT(UPPER(G18),3)=\"LIN\"),IF(AND(New_Commitments_Result!J18<>0,New_Commitments_Result!J18<>\"\"),New_Commitments_Result!J18,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G18),3)=\"RES\",LEFT(UPPER(G18),3)=\"LIN\"),IF(AND(New_Commitments_Result!J18<>0,New_Commitments_Result!J18<>\"\"),New_Commitments_Result!J18,1),1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AppDeclExp_H1)),IF(AND(AA61>=0,AB61>=0,AC61>=0,AC61<AD61),AC61,0),0)","v":0},{"$f":"RANK(AI73,AI73:AI75)+(COUNT(AI73:AI75)+1-RANK(AI73,AI73:AI75,0)-RANK(AI73,AI73:AI75,1))","v":3},1,{"$f":"IF(INDEX(AI73:AI75,MATCH(AK73,AJ73:AJ75,0),1)=9999999999,0,INDEX(AI73:AI75,MATCH(AK73,AJ73:AJ75,0),1))","v":0},{"$f":"SUM(AL72:AL73)","v":0}]
[null,null,null,null,null,14,0,{"$f":"IF(AND(New_Commitments_Result!I19<>0,New_Commitments_Result!I19<>\"\"),New_Commitments_Result!I19,1)-G74","v":1},{"$f":"IF(AND(New_Commitments_Result!J19<>0,New_Commitments_Result!J19<>\"\"),New_Commitments_Result!J19,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G19),3)=\"RES\",LEFT(UPPER(G19),3)=\"LIN\"),IF(AND(New_Commitments_Result!J19<>0,New_Commitments_Result!J19<>\"\"),New_Commitments_Result!J19,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G19),3)=\"RES\",LEFT(UPPER(G19),3)=\"LIN\"),IF(AND(New_Commitments_Result!J19<>0,New_Commitments_Result!J19<>\"\"),New_Commitments_Result!J19,1),1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AppDeclExp_H2)),IF(AND(AA62>=0,AB62>=0,AC62>=0,AC62<AD62),AC62,0),0)","v":0},{"$f":"RANK(AI74,AI73:AI75)+(COUNT(AI74:AI75)+1-RANK(AI74,AI74:AI75,0)-RANK(AI74,AI74:AI75,1))","v":2},2,{"$f":"IF(INDEX(AI73:AI75,MATCH(AK74,AJ73:AJ75,0),1)=9999999999,0,INDEX(AI73:AI75,MATCH(AK74,AJ73:AJ75,0),1))","v":0},{"$f":"SUM(AL72:AL74)","v":0}]
[null,null,null,null,null,15,0,{"$f":"IF(AND(New_Commitments_Result!I20<>0,New_Commitments_Result!I20<>\"\"),New_Commitments_Result!I20,1)-G75","v":1},{"$f":"IF(AND(New_Commitments_Result!J20<>0,New_Commitments_Result!J20<>\"\"),New_Commitments_Result!J20,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G20),3)=\"RES\",LEFT(UPPER(G20),3)=\"LIN\"),IF(AND(New_Commitments_Result!J20<>0,New_Commitments_Result!J20<>\"\"),New_Commitments_Result!J20,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G20),3)=\"RES\",LEFT(UPPER(G20),3)=\"LIN\"),IF(AND(New_Commitments_Result!J20<>0,New_Commitments_Result!J20<>\"\"),New_Commitments_Result!J20,1),1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AppDeclExp_H3)),IF(AND(AA63>=0,AB63>=0,AC63>=0,AC63<AD63),AC63,0),0)","v":0},{"$f":"RANK(AI75,AI73:AI75)+(COUNT(AI75:AI75)+1-RANK(AI75,AI75:AI75,0)-RANK(AI75,AI75:AI75,1))","v":1},3,{"$f":"IF(INDEX(AI73:AI75,MATCH(AK75,AJ73:AJ75,0),1)=9999999999,0,INDEX(AI73:AI75,MATCH(AK75,AJ73:AJ75,0),1))","v":0},{"$f":"SUM(AL72:AL75)","v":0}]
[null,null,null,null,null,16,0,{"$f":"IF(AND(New_Commitments_Result!I21<>0,New_Commitments_Result!I21<>\"\"),New_Commitments_Result!I21,1)-G76","v":1},{"$f":"IF(AND(New_Commitments_Result!J21<>0,New_Commitments_Result!J21<>\"\"),New_Commitments_Result!J21,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G21),3)=\"RES\",LEFT(UPPER(G21),3)=\"LIN\"),IF(AND(New_Commitments_Result!J21<>0,New_Commitments_Result!J21<>\"\"),New_Commitments_Result!J21,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G21),3)=\"RES\",LEFT(UPPER(G21),3)=\"LIN\"),IF(AND(New_Commitments_Result!J21<>0,New_Commitments_Result!J21<>\"\"),New_Commitments_Result!J21,1),1)","v":1}]
[null,null,null,null,null,17,0,{"$f":"IF(AND(New_Commitments_Result!I22<>0,New_Commitments_Result!I22<>\"\"),New_Commitments_Result!I22,1)-G77","v":1},{"$f":"IF(AND(New_Commitments_Result!J22<>0,New_Commitments_Result!J22<>\"\"),New_Commitments_Result!J22,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G22),3)=\"RES\",LEFT(UPPER(G22),3)=\"LIN\"),IF(AND(New_Commitments_Result!J22<>0,New_Commitments_Result!J22<>\"\"),New_Commitments_Result!J22,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G22),3)=\"RES\",LEFT(UPPER(G22),3)=\"LIN\"),IF(AND(New_Commitments_Result!J22<>0,New_Commitments_Result!J22<>\"\"),New_Commitments_Result!J22,1),1)","v":1}]
[null,null,null,null,null,18,0,{"$f":"IF(AND(New_Commitments_Result!I23<>0,New_Commitments_Result!I23<>\"\"),New_Commitments_Result!I23,1)-G78","v":1},{"$f":"IF(AND(New_Commitments_Result!J23<>0,New_Commitments_Result!J23<>\"\"),New_Commitments_Result!J23,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G23),3)=\"RES\",LEFT(UPPER(G23),3)=\"LIN\"),IF(AND(New_Commitments_Result!J23<>0,New_Commitments_Result!J23<>\"\"),New_Commitments_Result!J23,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G23),3)=\"RES\",LEFT(UPPER(G23),3)=\"LIN\"),IF(AND(New_Commitments_Result!J23<>0,New_Commitments_Result!J23<>\"\"),New_Commitments_Result!J23,1),1)","v":1}]
[null,null,null,null,null,19,0,{"$f":"IF(AND(New_Commitments_Result!I24<>0,New_Commitments_Result!I24<>\"\"),New_Commitments_Result!I24,1)-G79","v":1},{"$f":"IF(AND(New_Commitments_Result!J24<>0,New_Commitments_Result!J24<>\"\"),New_Commitments_Result!J24,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G24),3)=\"RES\",LEFT(UPPER(G24),3)=\"LIN\"),IF(AND(New_Commitments_Result!J24<>0,New_Commitments_Result!J24<>\"\"),New_Commitments_Result!J24,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G24),3)=\"RES\",LEFT(UPPER(G24),3)=\"LIN\"),IF(AND(New_Commitments_Result!J24<>0,New_Commitments_Result!J24<>\"\"),New_Commitments_Result!J24,1),1)","v":1}]
[null,null,null,null,null,20,0,{"$f":"IF(AND(New_Commitments_Result!I25<>0,New_Commitments_Result!I25<>\"\"),New_Commitments_Result!I25,1)-G80","v":1},{"$f":"IF(AND(New_Commitments_Result!J25<>0,New_Commitments_Result!J25<>\"\"),New_Commitments_Result!J25,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G25),3)=\"RES\",LEFT(UPPER(G25),3)=\"LIN\"),IF(AND(New_Commitments_Result!J25<>0,New_Commitments_Result!J25<>\"\"),New_Commitments_Result!J25,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G25),3)=\"RES\",LEFT(UPPER(G25),3)=\"LIN\"),IF(AND(New_Commitments_Result!J25<>0,New_Commitments_Result!J25<>\"\"),New_Commitments_Result!J25,1),1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Application Level MBA"]
[null,null,null,null,null,21,0,{"$f":"IF(AND(New_Commitments_Result!I26<>0,New_Commitments_Result!I26<>\"\"),New_Commitments_Result!I26,1)-G81","v":1},{"$f":"IF(AND(New_Commitments_Result!J26<>0,New_Commitments_Result!J26<>\"\"),New_Commitments_Result!J26,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G26),3)=\"RES\",LEFT(UPPER(G26),3)=\"LIN\"),IF(AND(New_Commitments_Result!J26<>0,New_Commitments_Result!J26<>\"\"),New_Commitments_Result!J26,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G26),3)=\"RES\",LEFT(UPPER(G26),3)=\"LIN\"),IF(AND(New_Commitments_Result!J26<>0,New_Commitments_Result!J26<>\"\"),New_Commitments_Result!J26,1),1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TYPE 2 HH","HOUSEHOLD RANKING","DeltaH","DLE-HEM (Ascending)","DDeltaH"]
[null,null,null,null,null,22,0,{"$f":"IF(AND(New_Commitments_Result!I27<>0,New_Commitments_Result!I27<>\"\"),New_Commitments_Result!I27,1)-G82","v":1},{"$f":"IF(AND(New_Commitments_Result!J27<>0,New_Commitments_Result!J27<>\"\"),New_Commitments_Result!J27,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G27),3)=\"RES\",LEFT(UPPER(G27),3)=\"LIN\"),IF(AND(New_Commitments_Result!J27<>0,New_Commitments_Result!J27<>\"\"),New_Commitments_Result!J27,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G27),3)=\"RES\",LEFT(UPPER(G27),3)=\"LIN\"),IF(AND(New_Commitments_Result!J27<>0,New_Commitments_Result!J27<>\"\"),New_Commitments_Result!J27,1),1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"SUM($AL$82:AL82)","v":0}]
[null,null,null,null,null,23,0,{"$f":"IF(AND(New_Commitments_Result!I28<>0,New_Commitments_Result!I28<>\"\"),New_Commitments_Result!I28,1)-G83","v":1},{"$f":"IF(AND(New_Commitments_Result!J28<>0,New_Commitments_Result!J28<>\"\"),New_Commitments_Result!J28,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G28),3)=\"RES\",LEFT(UPPER(G28),3)=\"LIN\"),IF(AND(New_Commitments_Result!J28<>0,New_Commitments_Result!J28<>\"\"),New_Commitments_Result!J28,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G28),3)=\"RES\",LEFT(UPPER(G28),3)=\"LIN\"),IF(AND(New_Commitments_Result!J28<>0,New_Commitments_Result!J28<>\"\"),New_Commitments_Result!J28,1),1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AppDeclExp_H1)),IF(AND(AA61>=0,AB61>=0,AC61>=0),AC61,9999999999),9999999999)","v":""},{"$f":"RANK(AI83,AI$83:AI$85,1)+(COUNT(AI$83:AI$85)+1-RANK(AI83,AI$83:AI$85,1)-RANK(AI83,AI$83:AI$85,0))","v":{"$error":"#VALUE!"}},1,{"$f":"IF(INDEX(AI$83:AI$85,MATCH(AK83,AJ$83:AJ$85,0),1)=9999999999,0,INDEX(AI$83:AI$85,MATCH(AK83,AJ$83:AJ$85,0),1))","v":{"$error":"#N/A"}},{"$f":"SUM($AL$82:AL83)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,24,0,{"$f":"IF(AND(New_Commitments_Result!I29<>0,New_Commitments_Result!I29<>\"\"),New_Commitments_Result!I29,1)-G84","v":1},{"$f":"IF(AND(New_Commitments_Result!J29<>0,New_Commitments_Result!J29<>\"\"),New_Commitments_Result!J29,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G29),3)=\"RES\",LEFT(UPPER(G29),3)=\"LIN\"),IF(AND(New_Commitments_Result!J29<>0,New_Commitments_Result!J29<>\"\"),New_Commitments_Result!J29,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G29),3)=\"RES\",LEFT(UPPER(G29),3)=\"LIN\"),IF(AND(New_Commitments_Result!J29<>0,New_Commitments_Result!J29<>\"\"),New_Commitments_Result!J29,1),1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AppDeclExp_H2)),IF(AND(AA62>=0,AB62>=0,AC62>=0),AC62,9999999999),9999999999)","v":""},{"$f":"RANK(AI84,AI$83:AI$85,1)+(COUNT(AI$84:AI$85)+1-RANK(AI84,AI$84:AI$85,1)-RANK(AI84,AI$84:AI$85,0))","v":{"$error":"#VALUE!"}},2,{"$f":"IF(INDEX(AI$83:AI$85,MATCH(AK84,AJ$83:AJ$85,0),1)=9999999999,0,INDEX(AI$83:AI$85,MATCH(AK84,AJ$83:AJ$85,0),1))","v":{"$error":"#N/A"}},{"$f":"SUM($AL$82:AL84)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,25,0,{"$f":"IF(AND(New_Commitments_Result!I30<>0,New_Commitments_Result!I30<>\"\"),New_Commitments_Result!I30,1)-G85","v":1},{"$f":"IF(AND(New_Commitments_Result!J30<>0,New_Commitments_Result!J30<>\"\"),New_Commitments_Result!J30,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G30),3)=\"RES\",LEFT(UPPER(G30),3)=\"LIN\"),IF(AND(New_Commitments_Result!J30<>0,New_Commitments_Result!J30<>\"\"),New_Commitments_Result!J30,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G30),3)=\"RES\",LEFT(UPPER(G30),3)=\"LIN\"),IF(AND(New_Commitments_Result!J30<>0,New_Commitments_Result!J30<>\"\"),New_Commitments_Result!J30,1),1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AppDeclExp_H3)),IF(AND(AA63>=0,AB63>=0,AC63>=0),AC63,9999999999),9999999999)","v":""},{"$f":"RANK(AI85,AI$83:AI$85,1)+(COUNT(AI$85:AI$85)+1-RANK(AI85,AI$85:AI$85,1)-RANK(AI85,AI$85:AI$85,0))","v":{"$error":"#VALUE!"}},3,{"$f":"IF(INDEX(AI$83:AI$85,MATCH(AK85,AJ$83:AJ$85,0),1)=9999999999,0,INDEX(AI$83:AI$85,MATCH(AK85,AJ$83:AJ$85,0),1))","v":{"$error":"#N/A"}},{"$f":"SUM($AL$82:AL85)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,26,0,{"$f":"IF(AND(New_Commitments_Result!I31<>0,New_Commitments_Result!I31<>\"\"),New_Commitments_Result!I31,1)-G86","v":1},{"$f":"IF(AND(New_Commitments_Result!J31<>0,New_Commitments_Result!J31<>\"\"),New_Commitments_Result!J31,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G31),3)=\"RES\",LEFT(UPPER(G31),3)=\"LIN\"),IF(AND(New_Commitments_Result!J31<>0,New_Commitments_Result!J31<>\"\"),New_Commitments_Result!J31,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G31),3)=\"RES\",LEFT(UPPER(G31),3)=\"LIN\"),IF(AND(New_Commitments_Result!J31<>0,New_Commitments_Result!J31<>\"\"),New_Commitments_Result!J31,1),1)","v":1}]
[null,null,null,null,null,27,0,{"$f":"IF(AND(New_Commitments_Result!I32<>0,New_Commitments_Result!I32<>\"\"),New_Commitments_Result!I32,1)-G87","v":1},{"$f":"IF(AND(New_Commitments_Result!J32<>0,New_Commitments_Result!J32<>\"\"),New_Commitments_Result!J32,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G32),3)=\"RES\",LEFT(UPPER(G32),3)=\"LIN\"),IF(AND(New_Commitments_Result!J32<>0,New_Commitments_Result!J32<>\"\"),New_Commitments_Result!J32,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G32),3)=\"RES\",LEFT(UPPER(G32),3)=\"LIN\"),IF(AND(New_Commitments_Result!J32<>0,New_Commitments_Result!J32<>\"\"),New_Commitments_Result!J32,1),1)","v":1}]
[null,null,null,null,null,28,0,{"$f":"IF(AND(New_Commitments_Result!I33<>0,New_Commitments_Result!I33<>\"\"),New_Commitments_Result!I33,1)-G88","v":1},{"$f":"IF(AND(New_Commitments_Result!J33<>0,New_Commitments_Result!J33<>\"\"),New_Commitments_Result!J33,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G33),3)=\"RES\",LEFT(UPPER(G33),3)=\"LIN\"),IF(AND(New_Commitments_Result!J33<>0,New_Commitments_Result!J33<>\"\"),New_Commitments_Result!J33,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G33),3)=\"RES\",LEFT(UPPER(G33),3)=\"LIN\"),IF(AND(New_Commitments_Result!J33<>0,New_Commitments_Result!J33<>\"\"),New_Commitments_Result!J33,1),1)","v":1}]
[null,null,null,null,null,29,0,{"$f":"IF(AND(New_Commitments_Result!I34<>0,New_Commitments_Result!I34<>\"\"),New_Commitments_Result!I34,1)-G89","v":1},{"$f":"IF(AND(New_Commitments_Result!J34<>0,New_Commitments_Result!J34<>\"\"),New_Commitments_Result!J34,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G34),3)=\"RES\",LEFT(UPPER(G34),3)=\"LIN\"),IF(AND(New_Commitments_Result!J34<>0,New_Commitments_Result!J34<>\"\"),New_Commitments_Result!J34,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G34),3)=\"RES\",LEFT(UPPER(G34),3)=\"LIN\"),IF(AND(New_Commitments_Result!J34<>0,New_Commitments_Result!J34<>\"\"),New_Commitments_Result!J34,1),1)","v":1}]
[null,null,null,null,null,30,0,{"$f":"IF(AND(New_Commitments_Result!I35<>0,New_Commitments_Result!I35<>\"\"),New_Commitments_Result!I35,1)-G90","v":1},{"$f":"IF(AND(New_Commitments_Result!J35<>0,New_Commitments_Result!J35<>\"\"),New_Commitments_Result!J35,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G35),3)=\"RES\",LEFT(UPPER(G35),3)=\"LIN\"),IF(AND(New_Commitments_Result!J35<>0,New_Commitments_Result!J35<>\"\"),New_Commitments_Result!J35,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G35),3)=\"RES\",LEFT(UPPER(G35),3)=\"LIN\"),IF(AND(New_Commitments_Result!J35<>0,New_Commitments_Result!J35<>\"\"),New_Commitments_Result!J35,1),1)","v":1}]
[null,null,null,null,null,31,0,{"$f":"IF(AND(New_Commitments_Result!I36<>0,New_Commitments_Result!I36<>\"\"),New_Commitments_Result!I36,1)-G91","v":1},{"$f":"IF(AND(New_Commitments_Result!J36<>0,New_Commitments_Result!J36<>\"\"),New_Commitments_Result!J36,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G36),3)=\"RES\",LEFT(UPPER(G36),3)=\"LIN\"),IF(AND(New_Commitments_Result!J36<>0,New_Commitments_Result!J36<>\"\"),New_Commitments_Result!J36,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G36),3)=\"RES\",LEFT(UPPER(G36),3)=\"LIN\"),IF(AND(New_Commitments_Result!J36<>0,New_Commitments_Result!J36<>\"\"),New_Commitments_Result!J36,1),1)","v":1}]
[null,null,null,null,null,32,0,{"$f":"IF(AND(New_Commitments_Result!I37<>0,New_Commitments_Result!I37<>\"\"),New_Commitments_Result!I37,1)-G92","v":1},{"$f":"IF(AND(New_Commitments_Result!J37<>0,New_Commitments_Result!J37<>\"\"),New_Commitments_Result!J37,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G37),3)=\"RES\",LEFT(UPPER(G37),3)=\"LIN\"),IF(AND(New_Commitments_Result!J37<>0,New_Commitments_Result!J37<>\"\"),New_Commitments_Result!J37,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G37),3)=\"RES\",LEFT(UPPER(G37),3)=\"LIN\"),IF(AND(New_Commitments_Result!J37<>0,New_Commitments_Result!J37<>\"\"),New_Commitments_Result!J37,1),1)","v":1}]
[null,null,null,null,null,33,0,{"$f":"IF(AND(New_Commitments_Result!I38<>0,New_Commitments_Result!I38<>\"\"),New_Commitments_Result!I38,1)-G93","v":1},{"$f":"IF(AND(New_Commitments_Result!J38<>0,New_Commitments_Result!J38<>\"\"),New_Commitments_Result!J38,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G38),3)=\"RES\",LEFT(UPPER(G38),3)=\"LIN\"),IF(AND(New_Commitments_Result!J38<>0,New_Commitments_Result!J38<>\"\"),New_Commitments_Result!J38,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G38),3)=\"RES\",LEFT(UPPER(G38),3)=\"LIN\"),IF(AND(New_Commitments_Result!J38<>0,New_Commitments_Result!J38<>\"\"),New_Commitments_Result!J38,1),1)","v":1}]
[null,null,null,null,null,34,0,{"$f":"IF(AND(New_Commitments_Result!I39<>0,New_Commitments_Result!I39<>\"\"),New_Commitments_Result!I39,1)-G94","v":1},{"$f":"IF(AND(New_Commitments_Result!J39<>0,New_Commitments_Result!J39<>\"\"),New_Commitments_Result!J39,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G39),3)=\"RES\",LEFT(UPPER(G39),3)=\"LIN\"),IF(AND(New_Commitments_Result!J39<>0,New_Commitments_Result!J39<>\"\"),New_Commitments_Result!J39,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G39),3)=\"RES\",LEFT(UPPER(G39),3)=\"LIN\"),IF(AND(New_Commitments_Result!J39<>0,New_Commitments_Result!J39<>\"\"),New_Commitments_Result!J39,1),1)","v":1}]
[null,null,null,null,null,35,0,{"$f":"IF(AND(New_Commitments_Result!I40<>0,New_Commitments_Result!I40<>\"\"),New_Commitments_Result!I40,1)-G95","v":1},{"$f":"IF(AND(New_Commitments_Result!J40<>0,New_Commitments_Result!J40<>\"\"),New_Commitments_Result!J40,1)","v":1},{"$f":"IF(OR(LEFT(UPPER(G40),3)=\"RES\",LEFT(UPPER(G40),3)=\"LIN\"),IF(AND(New_Commitments_Result!J40<>0,New_Commitments_Result!J40<>\"\"),New_Commitments_Result!J40,0),0)","v":0},{"$f":"IF(OR(LEFT(UPPER(G40),3)=\"RES\",LEFT(UPPER(G40),3)=\"LIN\"),IF(AND(New_Commitments_Result!J40<>0,New_Commitments_Result!J40<>\"\"),New_Commitments_Result!J40,1),1)","v":1}]
[]
[]
[null,null,null,null,null,null,null,{"$f":"MAX(H61:H95)","v":1},{"$f":"MIN(I61:I95)","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"New_Commitments_Result!J133","v":0}]

{"sheet":"New_Commitments","index":5,"n_rows":84,"n_cols":253,"rows_kept":84,"cut":false,"hidden":true,"merged":[[21,2,21,3],[20,2,20,3],[3,2,3,3],[16,2,16,3],[17,2,17,3],[18,2,18,3],[19,2,19,3],[11,2,11,3],[15,2,15,3],[12,2,12,3],[13,2,13,3],[14,2,14,3],[5,2,5,3],[6,2,6,3],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3]]}
[null,null,null,null,null,null,null,null,null,null,"StartOffset_In_New",null,"Look For:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"X5*12","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$B6","v":"Residential Loan P&I"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$B7","v":"Residential Loan IO 1 Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$B8","v":"Residential Loan IO 2 Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$B9","v":"Residential Loan IO 3 Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$B10","v":"Residential Loan IO 4 Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$B11","v":"Residential Loan IO 5 Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$B17","v":"Residential Loan IO 6 Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$B18","v":"Residential Loan IO 7 Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$B19","v":"Residential Loan IO 8 Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$B20","v":"Residential Loan IO 9 Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$B21","v":"Residential Loan IO 10 Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$B12","v":"Secured Personal Loan"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$B13","v":"Unsecured Personal Loan"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$B14","v":"Credit Card"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$B15","v":"Line Of Credit P&I"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$B16","v":"Line Of Credit IO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$B16","v":"Line Of Credit IO"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,2,3,4,5,6,7,8,9,10,11,12,null,null,null,0,2,3,4,5,6,7,8,9,10,11,12,null,null,null,0,2,3,4,5,6,7,8,9,10,11,12,null,null,null,0,2,3,4,5,6,7,8,9,10,11,12,null,null,null,0,2,3,4,5,6,7,8,9,10,11,12,null,null,null,0,2,3,4,5,6,7,8,9,10,11,12,null,null,null,0,2,3,4,5,6,7,8,9,10,11,12,null,null,null,0,2,3,4,5,6,7,8,9,10,11,12,null,null,null,0,2,3,4,5,6,7,8,9,10,11,12,null,null,null,0,2,3,4,5,6,7,8,9,10,11,12,null,null,null,0,2,3,4,5,6,7,8,9,10,11,12,null,null,null,0,2,3,4,5,6,7,8,9,10,11,12,null,null,null,0,2,3,4,5,6,7,8,9,10,11,12,null,null,null,0,2,3,4,5,6,7,8,9,10,11,12,null,null,null,0,2,3,4,5,6,7,8,9,10,11,12,null,null,null,0,2,3,4,5,6,7,8,9,10,11,12]
[null,"TypeOfProduct_New","Type of Product",null,"Amount/Limit ($)","Loan Term","Contractual Rate (%)","Investment?","Product Description",null,null,null,null,"Type of Product","Amount/Limit ($)","Loan Term","Contractual Rate (%)","Investment?","Product Description","Sensitised Interest Rate","Sensitised Repayment","Actual Repayment on Loan Applied","Maximum Borrowing Amount","Deductible Interest","RepaymentOnIRWithBuffer",null,null,null,{"$f":"N4","v":"Type of Product"},{"$f":"O4","v":"Amount/Limit ($)"},"Loan Term","Contractual Rate (%)","Investment?","Product Description","Sensitised Interest Rate","Sensitised Repayment","Actual Repayment on Loan Applied","Maximum Borrowing Amount","Deductible Interest","RepaymentOnIRWithBuffer",null,null,null,{"$f":"AC4","v":"Type of Product"},"Amount/Limit ($)","Loan Term","Contractual Rate (%)","Investment?","Product Description","Sensitised Interest Rate","Sensitised Repayment","Actual Repayment on Loan Applied","Maximum Borrowing Amount","Deductible Interest","RepaymentOnIRWithBuffer",null,null,null,{"$f":"AR4","v":"Type of Product"},"Amount/Limit ($)","Loan Term","Contractual Rate (%)","Investment?","Product Description","Sensitised Interest Rate","Sensitised Repayment","Actual Repayment on Loan Applied","Maximum Borrowing Amount","Deductible Interest","RepaymentOnIRWithBuffer",null,null,null,{"$f":"BG4","v":"Type of Product"},"Amount/Limit ($)","Loan Term","Contractual Rate (%)","Investment?","Product Description","Sensitised Interest Rate","Sensitised Repayment","Actual Repayment on Loan Applied","Maximum Borrowing Amount","Deductible Interest","RepaymentOnIRWithBuffer",null,null,null,{"$f":"BV4","v":"Type of Product"},"Amount/Limit ($)","Loan Term","Contractual Rate (%)","Investment?","Product Description","Sensitised Interest Rate","Sensitised Repayment","Actual Repayment on Loan Applied","Maximum Borrowing Amount","Deductible Interest","RepaymentOnIRWithBuffer",null,null,null,{"$f":"CK4","v":"Type of Product"},"Amount/Limit ($)","Loan Term","Contractual Rate (%)","Investment?","Product Description","Sensitised Interest Rate","Sensitised Repayment","Actual Repayment on Loan Applied","Maximum Borrowing Amount","Deductible Interest","RepaymentOnIRWithBuffer",null,null,null,{"$f":"CZ4","v":"Type of Product"},"Amount/Limit ($)","Loan Term","Contractual Rate (%)","Investment?","Product Description","Sensitised Interest Rate","Sensitised Repayment","Actual Repayment on Loan Applied","Maximum Borrowing Amount","Deductible Interest","RepaymentOnIRWithBuffer",null,null,null,{"$f":"DO4","v":"Type of Product"},"Amount/Limit ($)","Loan Term","Contractual Rate (%)","Investment?","Product Description","Sensitised Interest Rate","Sensitised Repayment","Actual Repayment on Loan Applied","Maximum Borrowing Amount","Deductible Interest","RepaymentOnIRWithBuffer",null,null,null,{"$f":"ED4","v":"Type of Product"},"Amount/Limit ($)","Loan Term","Contractual Rate (%)","Investment?","Product Description","Sensitised Interest Rate","Sensitised Repayment","Actual Repayment on Loan Applied","Maximum Borrowing Amount","Deductible Interest","RepaymentOnIRWithBuffer",null,null,null,{"$f":"ES4","v":"Type of Product"},"Amount/Limit ($)","Loan Term","Contractual Rate (%)","Investment?","Product Description","Sensitised Interest Rate","Sensitised Repayment","Actual Repayment on Loan Applied","Maximum Borrowing Amount","Deductible Interest","RepaymentOnIRWithBuffer",null,null,null,{"$f":"FH4","v":"Type of Product"},"Amount/Limit ($)","Loan Term","Contractual Rate (%)","Investment?","Product Description","Sensitised Interest Rate","Sensitised Repayment","Actual Repayment on Loan Applied","Maximum Borrowing Amount","Deductible Interest","RepaymentOnIRWithBuffer",null,null,null,{"$f":"FW4","v":"Type of Product"},"Amount/Limit ($)","Loan Term","Contractual Rate (%)","Investment?","Product Description","Sensitised Interest Rate","Sensitised Repayment","Actual Repayment on Loan Applied","Maximum Borrowing Amount","Deductible Interest","RepaymentOnIRWithBuffer",null,null,null,{"$f":"GL4","v":"Type of Product"},"Amount/Limit ($)","Loan Term","Contractual Rate (%)","Investment?","Product Description","Sensitised Interest Rate","Sensitised Repayment","Actual Repayment on Loan Applied","Maximum Borrowing Amount","Deductible Interest","RepaymentOnIRWithBuffer",null,null,null,{"$f":"HA4","v":"Type of Product"},"Amount/Limit ($)","Loan Term","Contractual Rate (%)","Investment?","Product Description","Sensitised Interest Rate","Sensitised Repayment","Actual Repayment on Loan Applied","Maximum Borrowing Amount","Deductible Interest","RepaymentOnIRWithBuffer",null,null,null,{"$f":"HP4","v":"Type of Product"},"Amount/Limit ($)","Loan Term","Contractual Rate (%)","Investment?","Product Description","Sensitised Interest Rate","Sensitised Repayment","Actual Repayment on Loan Applied","Maximum Borrowing Amount","Deductible Interest","RepaymentOnIRWithBuffer"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(StartOffset_In_New,CELL(\"row\",THIS_CELL)-1,CELL(\"col\",THIS_CELL)-10)","v":1},1,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L5,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L5,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($M5,OFFSET(Type_Of_Product_New_Heading,$L5,N$3),\"\")","v":""},{"$f":"IF($M5,OFFSET(Type_Of_Product_New_Heading,$L5,O$3),\"\")","v":""},{"$f":"IF($M5,OFFSET(Type_Of_Product_New_Heading,$L5,P$3),\"\")","v":""},"","",{"$f":"IF($M5,OFFSET(Type_Of_Product_New_Heading,$L5,S$3),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18))))),MAX(OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14))+MAX(InternalMarginRate,InterestRateBuffer),InterestFloorRate),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),-PMT((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-12)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))-0)*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20))))),-PMT((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))-0)*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))),\"\")","v":""},{"$f":"IF(\n(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),\n(-PV(T5/12,P5*12,UMI)+O5),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-22))))),IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))=\"y\",((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))\n*(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20))))))/12,0),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-23))))),-PMT(((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19)))))+InterestRateBuffer)/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20)))))-0)*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21)))))),\"\")","v":""},{"$f":"(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-24)))))","v":false},1,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA5,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA5,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($AB5,OFFSET(Type_Of_Product_New_Heading,$AA5,AC$3),\"\")","v":""},"",{"$f":"IF($AB5,IF(OFFSET(Type_Of_Product_New_Heading,$AA5,AE$3)<=1,30,OFFSET(Type_Of_Product_New_Heading,$AA5,AE$3)),\"\")","v":""},"","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18))))),MAX(OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14))+MAX(InternalMarginRate,InterestRateBuffer),InterestFloorRate),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),-PMT((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-12)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))-1)*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20))))),(((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))/12)*(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))),\"\")","v":""},{"$f":"\nIF(\n(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV(AI5/12,(AE5-1)*12,UMI)+AD5,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-22))))),IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))=\"y\",((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))*(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20))))))/12,0),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-23))))),-PMT(((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19)))))+InterestRateBuffer)/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20)))))-1)*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21)))))),\"\")","v":""},{"$f":"OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-24))","v":false},1,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP5,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP5,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($AQ5,OFFSET(Type_Of_Product_New_Heading,$AP5,AR$3),\"\")","v":""},"",{"$f":"IF($AQ5,IF(OFFSET(Type_Of_Product_New_Heading,$AP5,AT$3)<=2,30,OFFSET(Type_Of_Product_New_Heading,$AP5,AT$3)),\"\")","v":""},"","",{"$f":"IF($AQ5,OFFSET(Type_Of_Product_New_Heading,$AP5,AW$3),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18))))),MAX(OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14))+MAX(InternalMarginRate,InterestRateBuffer),InterestFloorRate),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),-PMT((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-12)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))-2)*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20))))),(((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))/12)*(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))),\"\")","v":""},{"$f":"\nIF(\n(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV(AX5/12,(AT5-1)*12,UMI)+AS5,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-22))))),IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))=\"y\",((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))*(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20))))))/12,0),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-23))))),-PMT(((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19)))))+InterestRateBuffer)/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20)))))-2)*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21)))))),\"\")","v":""},{"$f":"OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-24))","v":false},1,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE5,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE5,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($BF5,OFFSET(Type_Of_Product_New_Heading,$BE5,BG$3),\"\")","v":""},"",{"$f":"IF($BF5,IF(OFFSET(Type_Of_Product_New_Heading,$BE5,BI$3)<=3,30,OFFSET(Type_Of_Product_New_Heading,$BE5,BI$3)),\"\")","v":""},"","",{"$f":"IF($BF5,OFFSET(Type_Of_Product_New_Heading,$BE5,BL$3),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18))))),MAX(OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14))+MAX(InternalMarginRate,InterestRateBuffer),InterestFloorRate),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),-PMT((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-12)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))-3)*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20))))),(((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))/12)*(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))),\"\")","v":""},{"$f":"\nIF(\n(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV(BM5/12,(BI5-1)*12,UMI)+BH5,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-22))))),IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))=\"y\",((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))*(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20))))))/12,0),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-23))))),-PMT(((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19)))))+InterestRateBuffer)/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20)))))-3)*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21)))))),\"\")","v":""},null,1,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT5,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT5,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($BU5,OFFSET(Type_Of_Product_New_Heading,$BT5,BV$3),\"\")","v":""},"",{"$f":"IF($BU5,IF(OFFSET(Type_Of_Product_New_Heading,$BT5,BX$3)<=4,30,OFFSET(Type_Of_Product_New_Heading,$BT5,BX$3)),\"\")","v":""},"","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18))))),MAX(OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14))+MAX(InternalMarginRate,InterestRateBuffer),InterestFloorRate),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),-PMT((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-12)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))-4)*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20))))),(((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))/12)*(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))),\"\")","v":""},{"$f":"\nIF(\n(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV(CB5/12,(BX5-1)*12,UMI)+BW5,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-22))))),IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))=\"y\",((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))*(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20))))))/12,0),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-23))))),-PMT(((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19)))))+InterestRateBuffer)/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20)))))-4)*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21)))))),\"\")","v":""},null,1,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI5,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI5,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($CJ5,OFFSET(Type_Of_Product_New_Heading,$CI5,CK$3),\"\")","v":""},"",{"$f":"IF($CJ5,IF(OFFSET(Type_Of_Product_New_Heading,$CI5,CM$3)<=5,30,OFFSET(Type_Of_Product_New_Heading,$CI5,CM$3)),\"\")","v":""},"","",{"$f":"IF($CJ5,OFFSET(Type_Of_Product_New_Heading,$CI5,CP$3),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18))))),MAX(OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14))+MAX(InternalMarginRate,InterestRateBuffer),InterestFloorRate),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),-PMT((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-12)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))-5)*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20))))),(((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))/12)*(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))),\"\")","v":""},{"$f":"\nIF(\n(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),\n-PV(CQ5/12,(CM5-1)*12,UMI)+CL5,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-22))))),IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))=\"y\",((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))*(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20))))))/12,0),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-23))))),-PMT(((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19)))))+InterestRateBuffer)/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20)))))-5)*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21)))))),\"\")","v":""},null,1,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX5,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX5,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($CY5,OFFSET(Type_Of_Product_New_Heading,$CX5,CZ$3),\"\")","v":""},"",{"$f":"IF($CY5,IF(OFFSET(Type_Of_Product_New_Heading,$CX5,DB$3)<=6,30,OFFSET(Type_Of_Product_New_Heading,$CX5,DB$3)),\"\")","v":""},"","",{"$f":"IF($CY5,OFFSET(Type_Of_Product_New_Heading,$CX5,DE$3),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18))))),MAX(OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14))+MAX(InternalMarginRate,InterestRateBuffer),InterestFloorRate),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),-PMT((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-12)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))-6)*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20))))),(((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))/12)*(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))),\"\")","v":""},{"$f":"\nIF(\n(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),\n-PV(DF5/12,(DB5-1)*12,UMI)+DA5,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-22))))),IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))=\"y\",((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))*(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20))))))/12,0),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-23))))),-PMT(((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19)))))+InterestRateBuffer)/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20)))))-6)*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21)))))),\"\")","v":""},null,1,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM5,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM5,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($DN5,OFFSET(Type_Of_Product_New_Heading,$DM5,DO$3),\"\")","v":""},"",{"$f":"IF($DN5,IF(OFFSET(Type_Of_Product_New_Heading,$DM5,DQ$3)<=7,30,OFFSET(Type_Of_Product_New_Heading,$DM5,DQ$3)),\"\")","v":""},"","",{"$f":"IF($DN5,OFFSET(Type_Of_Product_New_Heading,$DM5,DT$3),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18))))),MAX(OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14))+MAX(InternalMarginRate,InterestRateBuffer),InterestFloorRate),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),-PMT((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-12)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))-7)*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20))))),(((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))/12)*(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))),\"\")","v":""},{"$f":"\nIF(\n(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV(DU5/12,(DQ5-1)*12,UMI)+DP5,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-22))))),IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))=\"y\",((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))*(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20))))))/12,0),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-23))))),-PMT(((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19)))))+InterestRateBuffer)/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20)))))-7)*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21)))))),\"\")","v":""},null,1,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB5,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB5,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($EC5,OFFSET(Type_Of_Product_New_Heading,$EB5,ED$3),\"\")","v":""},"",{"$f":"IF($EC5,IF(OFFSET(Type_Of_Product_New_Heading,$EB5,EF$3)<=8,30,OFFSET(Type_Of_Product_New_Heading,$EB5,EF$3)),\"\")","v":""},"","",{"$f":"IF($EC5,OFFSET(Type_Of_Product_New_Heading,$EB5,EI$3),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18))))),MAX(OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14))+MAX(InternalMarginRate,InterestRateBuffer),InterestFloorRate),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),-PMT((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-12)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))-8)*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20))))),(((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))/12)*(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))),\"\")","v":""},{"$f":"\nIF(\n(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV(EJ5/12,(EF5-1)*12,UMI)+EE5,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-22))))),IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))=\"y\",((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))*(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20))))))/12,0),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-23))))),-PMT(((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19)))))+InterestRateBuffer)/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20)))))-8)*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21)))))),\"\")","v":""},null,1,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ5,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ5,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($ER5,OFFSET(Type_Of_Product_New_Heading,$EQ5,ES$3),\"\")","v":""},"",{"$f":"IF($ER5,IF(OFFSET(Type_Of_Product_New_Heading,$EQ5,EU$3)<=9,30,OFFSET(Type_Of_Product_New_Heading,$EQ5,EU$3)),\"\")","v":""},"","",{"$f":"IF($ER5,OFFSET(Type_Of_Product_New_Heading,$EQ5,EX$3),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18))))),MAX(OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14))+MAX(InternalMarginRate,InterestRateBuffer),InterestFloorRate),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),-PMT((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-12)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))-9)*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20))))),(((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))/12)*(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))),\"\")","v":""},{"$f":"\nIF(\n(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV(EY5/12,(EU5-1)*12,UMI)+ET5,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-22))))),IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))=\"y\",((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))*(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20))))))/12,0),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-23))))),-PMT(((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19)))))+InterestRateBuffer)/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20)))))-9)*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21)))))),\"\")","v":""},null,1,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF5,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF5,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($FG5,OFFSET(Type_Of_Product_New_Heading,$FF5,FH$3),\"\")","v":""},"",{"$f":"IF($FG5,IF(OFFSET(Type_Of_Product_New_Heading,$FF5,FJ$3)<=10,30,OFFSET(Type_Of_Product_New_Heading,$FF5,FJ$3)),\"\")","v":""},"","",{"$f":"IF($FG5,OFFSET(Type_Of_Product_New_Heading,$FF5,FM$3),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18))))),MAX(OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14))+MAX(InternalMarginRate,InterestRateBuffer),InterestFloorRate),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),-PMT((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-12)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))-10)*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20))))),(((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))/12)*(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))),\"\")","v":""},{"$f":"\nIF(\n(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV(FN5/12,(FJ5-1)*12,UMI)+FI5,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-22))))),IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))=\"y\",((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))*(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20))))))/12,0),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-23))))),-PMT(((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19)))))+InterestRateBuffer)/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20)))))-10)*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21)))))),\"\")","v":""},null,1,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU5,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU5,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($FV5,OFFSET(Type_Of_Product_New_Heading,$FU5,FW$3),\"\")","v":""},"","","","",{"$f":"IF($FV5,OFFSET(Type_Of_Product_New_Heading,$FU5,GB$3),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18))))),IF((PLSecureRate+PLIntRateBuffer)>InterestFloorRate,(PLSecureRate+PLIntRateBuffer),InterestFloorRate),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),-PMT((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-12)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))-0)*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20))))),-PMT((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))-0)*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-22))))),0,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-23))))),-PMT(((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19)))))+PLIntRateBuffer)/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20)))))-0)*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21)))))),\"\")","v":""},null,1,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ5,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ5,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($GK5,OFFSET(Type_Of_Product_New_Heading,$GJ5,GL$3),\"\")","v":""},"","","","",{"$f":"IF($GK5,OFFSET(Type_Of_Product_New_Heading,$GJ5,GQ$3),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18))))),IF((PLUnsecureRate+PLIntRateBuffer)>InterestFloorRate,(PLUnsecureRate+PLIntRateBuffer),InterestFloorRate),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),-PMT((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-12)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))-0)*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20))))),-PMT((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))-0)*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-22))))),0,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-23))))),-PMT(((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19)))))+PLIntRateBuffer)/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20)))))-0)*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21)))))),\"\")","v":""},null,1,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY5,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY5,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($GZ5,OFFSET(Type_Of_Product_New_Heading,$GY5,HA$3),\"\")","v":""},"","","","",{"$f":"IF($GZ5,OFFSET(Type_Of_Product_New_Heading,$GY5,HF$3),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18))))),IF(((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))+InterestRateBuffer)>InterestFloorRate,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))+InterestRateBuffer),InterestFloorRate),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))*CCRate),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20))))),((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))*CCRate),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-22))))),0,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-23))))),((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21)))))*CCRate),\"\")","v":""},null,1,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN5,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN5,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($HO5,OFFSET(Type_Of_Product_New_Heading,$HN5,HP$3),\"\")","v":""},"","","","",{"$f":"IF($HO5,OFFSET(Type_Of_Product_New_Heading,$HN5,HU$3),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18))))),MAX(OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14))+MAX(InternalMarginRate,InterestRateBuffer),InterestFloorRate),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),-PMT((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-12)))))/12,(25-0)*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20))))),-PMT((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))/12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))),\"\")","v":""},{"$f":"\nIF(\n(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),\n-PV(HV5/12,HR5*12,UMI)+HQ5,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-22))))),IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))=\"y\",((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))*(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20))))))/12,0),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-23))))),-PMT(((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19)))))+InterestRateBuffer)/12,(25-0)*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21)))))),\"\")","v":""},null,1,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC5,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC5,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($ID5,OFFSET(Type_Of_Product_New_Heading,$IC5,IE$3),\"\")","v":""},"","","","",{"$f":"IF($ID5,OFFSET(Type_Of_Product_New_Heading,$IC5,IJ$3),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18))))),MAX(OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14))+MAX(InternalMarginRate,InterestRateBuffer),InterestFloorRate),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),-PMT((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-12)))))/12,(15-0)*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20))))),(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))/12*(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18))))),\"\")","v":""},{"$f":"\nIF(\n(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),\n(-PV(IK5/12,IG5*12,UMI)+IF5),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-22))))),IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))=\"y\",((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))*(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20))))))/12,0),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-23))))),-PMT(((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19)))))+InterestRateBuffer)/12,(15-0)*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21)))))),\"\")","v":""}]
[null,"Residential Loan P&I","Residential Loan P&I",null,null,null,null,null,null,null,{"$f":"OFFSET(StartOffset_In_New,CELL(\"row\",THIS_CELL)-1,CELL(\"col\",THIS_CELL)-10)","v":2},2,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L6,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L6,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),-PMT((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-12)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))-0)*12,(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))),\"\")","v":""},"","","","",false,2,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA6,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA6,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,2,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP6,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP6,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,2,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE6,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE6,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,2,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT6,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT6,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,2,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI6,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI6,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,2,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX6,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX6,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,2,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM6,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM6,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,2,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB6,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB6,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,2,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ6,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ6,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,2,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF6,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF6,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,2,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU6,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU6,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,2,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ6,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ6,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,2,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY6,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY6,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,2,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN6,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN6,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,2,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC6,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC6,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","",""]
[null,"Residential Loan IO 1 Year","Residential Loan IO 1 Year",null,null,null,null,null,null,null,{"$f":"OFFSET(StartOffset_In_New,CELL(\"row\",THIS_CELL)-1,CELL(\"col\",THIS_CELL)-10)","v":3},3,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L7,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L7,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,3,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA7,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA7,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,3,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP7,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP7,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,3,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE7,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE7,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,3,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT7,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT7,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,3,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI7,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI7,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,3,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX7,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX7,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,3,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM7,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM7,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,3,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB7,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB7,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,3,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ7,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ7,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,3,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF7,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF7,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,3,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU7,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU7,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,3,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ7,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ7,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,3,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY7,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY7,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,3,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN7,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN7,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,3,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC7,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC7,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","",""]
[null,"Residential Loan IO 2 Years","Residential Loan IO 2 Years",null,null,null,null,null,null,null,null,4,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L8,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L8,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,4,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA8,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA8,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,4,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP8,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP8,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,4,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE8,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE8,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,4,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT8,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT8,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,4,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI8,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI8,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,4,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX8,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX8,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,4,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM8,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM8,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,4,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB8,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB8,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,4,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ8,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ8,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,4,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF8,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF8,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,4,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU8,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU8,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,4,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ8,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ8,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,4,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY8,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY8,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,4,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN8,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN8,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,4,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC8,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC8,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","",""]
[null,"Residential Loan IO 3 Years","Residential Loan IO 3 Years",null,null,null,null,null,null,null,null,5,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L9,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L9,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","",{"$f":"IF($M9,OFFSET(Type_Of_Product_New_Heading,$L9,S$3),\"\")","v":""},"","","","","","",false,5,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA9,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA9,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,5,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP9,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP9,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,5,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE9,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE9,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,5,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT9,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT9,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,5,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI9,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI9,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,5,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX9,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX9,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,5,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM9,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM9,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,5,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB9,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB9,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,5,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ9,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ9,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,5,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF9,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF9,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,5,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU9,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU9,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,5,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ9,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ9,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,5,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY9,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY9,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,5,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN9,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN9,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,5,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC9,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC9,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","",""]
[null,"Residential Loan IO 4 Years","Residential Loan IO 4 Years",null,null,null,null,null,null,null,null,6,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L10,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L10,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,6,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA10,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA10,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,6,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP10,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP10,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,6,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE10,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE10,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,6,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT10,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT10,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,6,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI10,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI10,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,6,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX10,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX10,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,6,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM10,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM10,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,6,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB10,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB10,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,6,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ10,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ10,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,6,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF10,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF10,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,6,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU10,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU10,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,6,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ10,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ10,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,6,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY10,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY10,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,6,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN10,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN10,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,6,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC10,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC10,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","",""]
[null,"Residential Loan IO 5 Years","Residential Loan IO 5 Years",null,null,null,null,null,null,null,"This Cell Formula:",7,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L11,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L11,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,7,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA11,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA11,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,7,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP11,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP11,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,7,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE11,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE11,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,7,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT11,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT11,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,7,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI11,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI11,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,7,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX11,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX11,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,7,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM11,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM11,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,7,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB11,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB11,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,7,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ11,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ11,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,7,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF11,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF11,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,7,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU11,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU11,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,7,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ11,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ11,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,7,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY11,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY11,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,7,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN11,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN11,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,7,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC11,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC11,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","",""]
[null,"Secured Personal Loan","Secured Personal Loan",null,null,null,null,null,null,null,{"$f":"CELL(\"address\",THIS_CELL)","v":"'[NSC 5 0 87 - ChangeVer_01_P.xlsm]Corporate Self Employed Income'!$K$12"},8,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L12,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L12,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,8,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA12,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA12,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,8,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP12,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP12,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,8,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE12,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE12,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,8,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT12,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT12,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,8,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI12,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI12,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,8,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX12,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX12,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,8,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM12,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM12,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,8,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB12,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB12,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,8,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ12,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ12,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,8,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF12,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF12,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,8,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU12,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU12,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,8,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ12,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ12,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,8,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY12,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY12,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,8,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN12,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN12,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,8,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC12,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC12,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","",""]
[null,"Unsecured Personal Loan","Unsecured Personal Loan",null,null,null,null,null,null,null,null,9,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L13,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L13,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,9,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA13,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA13,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,9,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP13,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP13,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,9,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE13,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE13,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,9,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT13,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT13,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,9,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI13,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI13,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,9,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX13,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX13,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,9,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM13,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM13,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,9,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB13,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB13,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,9,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ13,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ13,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,9,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF13,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF13,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,9,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU13,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU13,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,9,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ13,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ13,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,9,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY13,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY13,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,9,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN13,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN13,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,9,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC13,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC13,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","",""]
[null,"Credit Card","Credit Card",null,null,null,null,null,null,null,{"$f":"CELL(\"col\",THIS_CELL)","v":11},10,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L14,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L14,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,10,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA14,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA14,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,10,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP14,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP14,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,10,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE14,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE14,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,10,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT14,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT14,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,10,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI14,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI14,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,10,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX14,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX14,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,10,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM14,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM14,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,10,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB14,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB14,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,10,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ14,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ14,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,10,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF14,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF14,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,10,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU14,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU14,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,10,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ14,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ14,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,10,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY14,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY14,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,10,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN14,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN14,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,10,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC14,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC14,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","",""]
[null,"Line Of Credit P&I","Line Of Credit P&I",null,null,null,null,null,null,null,{"$f":"CELL(\"row\",THIS_CELL)","v":15},11,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L15,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L15,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($M15,OFFSET(Type_Of_Product_New_Heading,$L15,N$3),\"\")","v":""},"","","","","","","","","","","",false,11,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA15,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA15,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($AB15,OFFSET(Type_Of_Product_New_Heading,$AA15,AC$3),\"\")","v":""},"","","","","","","","","","","",false,11,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP15,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP15,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($AQ15,OFFSET(Type_Of_Product_New_Heading,$AP15,AR$3),\"\")","v":""},"","","","","","","","","","","",false,11,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE15,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE15,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($BF15,OFFSET(Type_Of_Product_New_Heading,$BE15,BG$3),\"\")","v":""},"","","","","","","","","","","",null,11,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT15,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT15,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($BU15,OFFSET(Type_Of_Product_New_Heading,$BT15,BV$3),\"\")","v":""},"","","","","","","","","","","",null,11,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI15,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI15,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($CJ15,OFFSET(Type_Of_Product_New_Heading,$CI15,CK$3),\"\")","v":""},"","","","","","","","","","","",null,11,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX15,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX15,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($CY15,OFFSET(Type_Of_Product_New_Heading,$CX15,CZ$3),\"\")","v":""},"","","","","","","","","","","",null,11,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM15,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM15,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($DN15,OFFSET(Type_Of_Product_New_Heading,$DM15,DO$3),\"\")","v":""},"","","","","","","","","","","",null,11,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB15,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB15,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($EC15,OFFSET(Type_Of_Product_New_Heading,$EB15,ED$3),\"\")","v":""},"","","","","","","","","","","",null,11,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ15,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ15,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($ER15,OFFSET(Type_Of_Product_New_Heading,$EQ15,ES$3),\"\")","v":""},"","","","","","","","","","","",null,11,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF15,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF15,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($FG15,OFFSET(Type_Of_Product_New_Heading,$FF15,FH$3),\"\")","v":""},"","","","","","","","","","","",null,11,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU15,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU15,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($FV15,OFFSET(Type_Of_Product_New_Heading,$FU15,FW$3),\"\")","v":""},"","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,11,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ15,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ15,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($GK15,OFFSET(Type_Of_Product_New_Heading,$GJ15,GL$3),\"\")","v":""},"","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,11,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY15,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY15,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($GZ15,OFFSET(Type_Of_Product_New_Heading,$GY15,HA$3),\"\")","v":""},"","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,11,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN15,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN15,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($HO15,OFFSET(Type_Of_Product_New_Heading,$HN15,HP$3),\"\")","v":""},"","","","","","","","","","","",null,11,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC15,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC15,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($ID15,OFFSET(Type_Of_Product_New_Heading,$IC15,IE$3),\"\")","v":""},"","","","","","","","","","",""]
[null,"Line Of Credit IO","Line Of Credit IO",null,null,null,null,null,null,null,null,12,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L16,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L16,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,12,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA16,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA16,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,12,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP16,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP16,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,12,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE16,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE16,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,12,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT16,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT16,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,12,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI16,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI16,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,12,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX16,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX16,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,12,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM16,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM16,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,12,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB16,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB16,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,12,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ16,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ16,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,12,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF16,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF16,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,12,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU16,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU16,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,12,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ16,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ16,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,12,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY16,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY16,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,12,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN16,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN16,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,12,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC16,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC16,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","",""]
[null,"Residential Loan IO 6 Years","Residential Loan IO 6 Years",null,null,null,null,null,null,null,null,13,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L17,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L17,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,13,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA17,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA17,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,13,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP17,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP17,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,13,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE17,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE17,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,13,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT17,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT17,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,13,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI17,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI17,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,13,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX17,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX17,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,13,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM17,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM17,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,13,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB17,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB17,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,13,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ17,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ17,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,13,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF17,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF17,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,13,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU17,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU17,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,13,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ17,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ17,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,13,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY17,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY17,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,13,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN17,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN17,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,13,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC17,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC17,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","",""]
[null,"Residential Loan IO 7 Years","Residential Loan IO 7 Years",null,null,null,null,null,null,null,null,14,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L18,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L18,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,14,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA18,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA18,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,14,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP18,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP18,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,14,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE18,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE18,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,14,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT18,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT18,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,14,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI18,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI18,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,14,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX18,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX18,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,14,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM18,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM18,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,14,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB18,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB18,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,14,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ18,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ18,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,14,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF18,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF18,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,14,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU18,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU18,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,14,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ18,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ18,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,14,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY18,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY18,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,14,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN18,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN18,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,14,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC18,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC18,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","",""]
[null,"Residential Loan IO 8 Years","Residential Loan IO 8 Years",null,null,null,null,null,null,null,null,15,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L19,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L19,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,15,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA19,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA19,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,15,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP19,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP19,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,15,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE19,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE19,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,15,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT19,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT19,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,15,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI19,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI19,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,15,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX19,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX19,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,15,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM19,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM19,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,15,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB19,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB19,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,15,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ19,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ19,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,15,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF19,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF19,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,15,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU19,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU19,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,15,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ19,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ19,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,15,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY19,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY19,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","",{"$f":"IF($GZ19,OFFSET(Type_Of_Product_New_Heading,$GY19,HC$3),\"\")","v":""},"","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,15,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN19,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN19,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,15,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC19,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC19,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","",""]
[null,"Residential Loan IO 9 Years","Residential Loan IO 9 Years",null,null,null,null,null,null,"Next",{"$f":"OFFSET(StartOffset_In_New,CELL(\"row\",THIS_CELL)-1,CELL(\"col\",THIS_CELL)-12)","v":"Next"},16,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L20,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L20,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,16,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA20,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA20,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,16,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP20,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP20,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,16,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE20,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE20,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,16,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT20,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT20,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,16,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI20,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI20,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,16,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX20,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX20,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,16,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM20,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM20,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,16,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB20,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB20,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,16,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ20,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ20,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,16,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF20,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF20,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,16,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU20,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU20,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,16,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ20,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ20,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,16,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY20,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY20,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,16,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN20,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN20,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","",{"$f":"IF($HO20,OFFSET(Type_Of_Product_New_Heading,$HN20,HR$3),\"\")","v":""},"","","","","","","","","",null,16,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC20,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC20,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","",""]
[null,"Residential Loan IO 10 Years","Residential Loan IO 10 Years",null,null,null,null,null,null,{"$f":"OFFSET(StartOffset_In_New,CELL(\"row\",THIS_CELL)-1,CELL(\"col\",THIS_CELL)-10)","v":17},17,17,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L21,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L21,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,17,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA21,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA21,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,17,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP21,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP21,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,17,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE21,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE21,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,17,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT21,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT21,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,17,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI21,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI21,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,17,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX21,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX21,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,17,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM21,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM21,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,17,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB21,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB21,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,17,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ21,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ21,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,17,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF21,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF21,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,17,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU21,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU21,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,17,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ21,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ21,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,17,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY21,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY21,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,17,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN21,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN21,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,17,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC21,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC21,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,18,18,18,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L22,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L22,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,18,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA22,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA22,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,18,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP22,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP22,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,18,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE22,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE22,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,18,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT22,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT22,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,18,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI22,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI22,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,18,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX22,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX22,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,18,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM22,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM22,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,18,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB22,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB22,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,18,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ22,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ22,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,18,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF22,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF22,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,18,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU22,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU22,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,18,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ22,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ22,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,18,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY22,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY22,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,18,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN22,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN22,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,18,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC22,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC22,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,19,19,19,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L23,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L23,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,19,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA23,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA23,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,19,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP23,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP23,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,19,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE23,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE23,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,19,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT23,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT23,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,19,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI23,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI23,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,19,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX23,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX23,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,19,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM23,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM23,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,19,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB23,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB23,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,19,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ23,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ23,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,19,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF23,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF23,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,19,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU23,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU23,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,19,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ23,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ23,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,19,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY23,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY23,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,19,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN23,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN23,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,19,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC23,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC23,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,20,20,20,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L24,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L24,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,20,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA24,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA24,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,20,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP24,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP24,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,20,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE24,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE24,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,20,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT24,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT24,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,20,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI24,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI24,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,20,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX24,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX24,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,20,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM24,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM24,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,20,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB24,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB24,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,20,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ24,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ24,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,20,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF24,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF24,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,20,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU24,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU24,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,20,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ24,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ24,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,20,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY24,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY24,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,20,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN24,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN24,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,20,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC24,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC24,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,21,21,21,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L25,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L25,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($M25,OFFSET(Type_Of_Product_New_Heading,$L25,N$3),\"\")","v":""},"","","","","","","","","","","",false,21,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA25,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA25,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($AB25,OFFSET(Type_Of_Product_New_Heading,$AA25,AC$3),\"\")","v":""},"","","","","","","","","","","",false,21,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP25,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP25,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($AQ25,OFFSET(Type_Of_Product_New_Heading,$AP25,AR$3),\"\")","v":""},"","","","","","","","","","","",false,21,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE25,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE25,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($BF25,OFFSET(Type_Of_Product_New_Heading,$BE25,BG$3),\"\")","v":""},"","","","","","","","","","","",null,21,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT25,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT25,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($BU25,OFFSET(Type_Of_Product_New_Heading,$BT25,BV$3),\"\")","v":""},"","","","","","","","","","","",null,21,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI25,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI25,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($CJ25,OFFSET(Type_Of_Product_New_Heading,$CI25,CK$3),\"\")","v":""},"","","","","","","","","","","",null,21,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX25,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX25,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($CY25,OFFSET(Type_Of_Product_New_Heading,$CX25,CZ$3),\"\")","v":""},"","","","","","","","","","","",null,21,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM25,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM25,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($DN25,OFFSET(Type_Of_Product_New_Heading,$DM25,DO$3),\"\")","v":""},"","","","","","","","","","","",null,21,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB25,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB25,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($EC25,OFFSET(Type_Of_Product_New_Heading,$EB25,ED$3),\"\")","v":""},"","","","","","","","","","","",null,21,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ25,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ25,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($ER25,OFFSET(Type_Of_Product_New_Heading,$EQ25,ES$3),\"\")","v":""},"","","","","","","","","","","",null,21,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF25,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF25,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($FG25,OFFSET(Type_Of_Product_New_Heading,$FF25,FH$3),\"\")","v":""},"","","","","","","","","","","",null,21,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU25,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU25,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($FV25,OFFSET(Type_Of_Product_New_Heading,$FU25,FW$3),\"\")","v":""},"","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,21,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ25,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ25,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($GK25,OFFSET(Type_Of_Product_New_Heading,$GJ25,GL$3),\"\")","v":""},"","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,21,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY25,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY25,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($GZ25,OFFSET(Type_Of_Product_New_Heading,$GY25,HA$3),\"\")","v":""},"","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,21,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN25,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN25,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($HO25,OFFSET(Type_Of_Product_New_Heading,$HN25,HP$3),\"\")","v":""},"","","","","","","","","","","",null,21,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC25,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC25,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($ID25,OFFSET(Type_Of_Product_New_Heading,$IC25,IE$3),\"\")","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,22,22,22,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L26,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L26,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,22,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA26,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA26,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,22,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP26,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP26,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,22,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE26,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE26,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,22,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT26,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT26,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,22,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI26,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI26,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,22,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX26,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX26,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,22,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM26,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM26,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,22,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB26,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB26,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,22,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ26,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ26,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,22,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF26,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF26,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,22,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU26,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU26,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,22,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ26,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ26,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,22,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY26,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY26,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,22,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN26,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN26,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,22,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC26,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC26,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,23,23,23,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L27,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L27,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,23,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA27,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA27,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,23,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP27,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP27,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,23,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE27,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE27,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,23,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT27,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT27,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,23,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI27,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI27,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,23,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX27,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX27,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,23,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM27,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM27,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,23,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB27,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB27,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,23,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ27,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ27,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,23,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF27,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF27,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,23,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU27,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU27,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,23,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ27,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ27,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,23,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY27,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY27,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,23,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN27,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN27,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,23,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC27,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC27,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(StartOffset_In_New,CELL(\"row\",THIS_CELL)-1,CELL(\"col\",THIS_CELL)-10)","v":0},null,24,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L28,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L28,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,24,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA28,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA28,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,24,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP28,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP28,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,24,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE28,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE28,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,24,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT28,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT28,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,24,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI28,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI28,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,24,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX28,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX28,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,24,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM28,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM28,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,24,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB28,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB28,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,24,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ28,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ28,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,24,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF28,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF28,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,24,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU28,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU28,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,24,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ28,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ28,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,24,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY28,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY28,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,24,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN28,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN28,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,24,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC28,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC28,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(StartOffset_In_New,CELL(\"row\",THIS_CELL)-1,CELL(\"col\",THIS_CELL)-10)","v":0},null,25,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L29,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L29,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,25,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA29,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA29,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,25,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP29,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP29,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,25,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE29,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE29,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,25,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT29,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT29,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,25,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI29,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI29,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,25,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX29,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX29,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,25,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM29,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM29,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,25,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB29,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB29,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,25,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ29,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ29,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,25,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF29,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF29,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,25,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU29,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU29,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,25,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ29,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ29,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,25,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY29,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY29,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,25,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN29,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN29,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,25,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC29,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC29,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(StartOffset_In_New,CELL(\"row\",THIS_CELL)-1,CELL(\"col\",THIS_CELL)-10)","v":0},null,26,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L30,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L30,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,26,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA30,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA30,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,26,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP30,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP30,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,26,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE30,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE30,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,26,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT30,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT30,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,26,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI30,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI30,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,26,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX30,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX30,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,26,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM30,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM30,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,26,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB30,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB30,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,26,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ30,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ30,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,26,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF30,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF30,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,26,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU30,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU30,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,26,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ30,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ30,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,26,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY30,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY30,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,26,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN30,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN30,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,26,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC30,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC30,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(StartOffset_In_New,CELL(\"row\",THIS_CELL)-1,CELL(\"col\",THIS_CELL)-10)","v":0},null,27,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L31,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L31,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,27,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA31,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA31,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,27,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP31,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP31,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,27,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE31,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE31,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,27,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT31,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT31,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,27,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI31,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI31,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,27,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX31,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX31,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,27,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM31,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM31,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,27,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB31,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB31,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,27,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ31,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ31,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,27,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF31,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF31,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,27,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU31,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU31,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,27,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ31,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ31,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,27,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY31,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY31,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,27,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN31,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN31,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,27,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC31,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC31,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(StartOffset_In_New,CELL(\"row\",THIS_CELL)-1,CELL(\"col\",THIS_CELL)-10)","v":0},null,28,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L32,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L32,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,28,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA32,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA32,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,28,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP32,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP32,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,28,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE32,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE32,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,28,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT32,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT32,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,28,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI32,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI32,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,28,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX32,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX32,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,28,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM32,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM32,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,28,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB32,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB32,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,28,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ32,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ32,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,28,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF32,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF32,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,28,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU32,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU32,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,28,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ32,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ32,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,28,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY32,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY32,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,28,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN32,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN32,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,28,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC32,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC32,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,29,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L33,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L33,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,29,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA33,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA33,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,29,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP33,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP33,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,29,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE33,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE33,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,29,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT33,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT33,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,29,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI33,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI33,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,29,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX33,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX33,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,29,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM33,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM33,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,29,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB33,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB33,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,29,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ33,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ33,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,29,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF33,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF33,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,29,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU33,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU33,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,29,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ33,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ33,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,29,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY33,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY33,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,29,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN33,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN33,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,29,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC33,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC33,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,30,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L34,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L34,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,30,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA34,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA34,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,30,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP34,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP34,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,30,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE34,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE34,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,30,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT34,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT34,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,30,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI34,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI34,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,30,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX34,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX34,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,30,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM34,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM34,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,30,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB34,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB34,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,30,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ34,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ34,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,30,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF34,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF34,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,30,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU34,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU34,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,30,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ34,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ34,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,30,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY34,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY34,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,30,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN34,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN34,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,30,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC34,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC34,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,31,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L35,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L35,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,31,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA35,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA35,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,31,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP35,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP35,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,31,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE35,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE35,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,31,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT35,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT35,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,31,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI35,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI35,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,31,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX35,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX35,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,31,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM35,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM35,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,31,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB35,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB35,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,31,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ35,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ35,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,31,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF35,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF35,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,31,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU35,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU35,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,31,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ35,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ35,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,31,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY35,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY35,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,31,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN35,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN35,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,31,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC35,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC35,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,32,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L36,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L36,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,32,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA36,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA36,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,32,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP36,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP36,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,32,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE36,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE36,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,32,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT36,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT36,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,32,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI36,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI36,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,32,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX36,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX36,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,32,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM36,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM36,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,32,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB36,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB36,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,32,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ36,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ36,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,32,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF36,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF36,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,32,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU36,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU36,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,32,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ36,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ36,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,32,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY36,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY36,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,32,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN36,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN36,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,32,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC36,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC36,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,33,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L37,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L37,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,33,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA37,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA37,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,33,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP37,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP37,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,33,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE37,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE37,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,33,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT37,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT37,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,33,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI37,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI37,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,33,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX37,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX37,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,33,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM37,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM37,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,33,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB37,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB37,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,33,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ37,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ37,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,33,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF37,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF37,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,33,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU37,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU37,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,33,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ37,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ37,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,33,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY37,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY37,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,33,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN37,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN37,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,33,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC37,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC37,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,34,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L38,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L38,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,34,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA38,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA38,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,34,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP38,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP38,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,34,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE38,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE38,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,34,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT38,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT38,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,34,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI38,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI38,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,34,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX38,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX38,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,34,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM38,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM38,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,34,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB38,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB38,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,34,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ38,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ38,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,34,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF38,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF38,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,34,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU38,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU38,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,34,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ38,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ38,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,34,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY38,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY38,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,34,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN38,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN38,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,34,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC38,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC38,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,35,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$L39,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(M$2,OFFSET(Type_Of_Product_New_Heading,$L39,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,35,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AA39,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AB$2,OFFSET(Type_Of_Product_New_Heading,$AA39,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,35,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$AP39,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AQ$2,OFFSET(Type_Of_Product_New_Heading,$AP39,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",false,35,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BE39,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BF$2,OFFSET(Type_Of_Product_New_Heading,$BE39,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,35,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$BT39,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BU$2,OFFSET(Type_Of_Product_New_Heading,$BT39,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,35,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CI39,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CJ$2,OFFSET(Type_Of_Product_New_Heading,$CI39,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,35,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$CX39,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CY$2,OFFSET(Type_Of_Product_New_Heading,$CX39,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,35,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$DM39,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DN$2,OFFSET(Type_Of_Product_New_Heading,$DM39,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,35,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EB39,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EC$2,OFFSET(Type_Of_Product_New_Heading,$EB39,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,35,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$EQ39,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ER$2,OFFSET(Type_Of_Product_New_Heading,$EQ39,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,35,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FF39,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FG$2,OFFSET(Type_Of_Product_New_Heading,$FF39,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,35,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$FU39,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(FV$2,OFFSET(Type_Of_Product_New_Heading,$FU39,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,35,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GJ39,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GK$2,OFFSET(Type_Of_Product_New_Heading,$GJ39,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),-PV((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-14)))))/12,((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)))))-0)*12,'Results Worksheet'!$E$17)+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,35,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$GY39,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(GZ$2,OFFSET(Type_Of_Product_New_Heading,$GY39,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),IF((('Results Worksheet'!$E$17)/CCRate)>60000,60000,(('Results Worksheet'!$E$17)/CCRate))\n+(((OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))),\"\")","v":""},"","",null,35,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$HN39,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(HO$2,OFFSET(Type_Of_Product_New_Heading,$HN39,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",null,35,{"$f":"IF(ROW(OFFSET(Type_Of_Product_New_Heading,$IC39,0))>=ROW(OFFSET(Type_Of_Product_New_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ID$2,OFFSET(Type_Of_Product_New_Heading,$IC39,0):OFFSET(Type_Of_Product_New_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,"Totals",null,null,null,{"$f":"SUM(O5:O39)","v":0},null,null,null,null,null,{"$f":"SUM(U5:U39)","v":0},{"$f":"SUM(V5:V39)","v":0},{"$f":"SUM(W5:W39)","v":0},{"$f":"SUM(X5:X39)","v":0},{"$f":"SUM(Y5:Y39)","v":0},"Totals",null,null,null,{"$f":"SUM(AD5:AD39)","v":0},null,null,null,null,null,{"$f":"SUM(AJ5:AJ39)","v":0},{"$f":"SUM(AK5:AK39)","v":0},{"$f":"SUM(AL5:AL39)","v":0},{"$f":"SUM(AM5:AM39)","v":0},{"$f":"SUM(AN5:AN39)","v":0},"Totals",null,null,null,{"$f":"SUM(AS5:AS39)","v":0},null,null,null,null,null,{"$f":"SUM(AY5:AY39)","v":0},{"$f":"SUM(AZ5:AZ39)","v":0},{"$f":"SUM(BA5:BA39)","v":0},{"$f":"SUM(BB5:BB39)","v":0},{"$f":"SUM(BC5:BC39)","v":0},"Totals",null,null,null,{"$f":"SUM(BH5:BH39)","v":0},null,null,null,null,null,{"$f":"SUM(BN5:BN39)","v":0},{"$f":"SUM(BO5:BO39)","v":0},{"$f":"SUM(BP5:BP39)","v":0},{"$f":"SUM(BQ5:BQ39)","v":0},{"$f":"SUM(BR5:BR39)","v":0},"Totals",null,null,null,{"$f":"SUM(BW5:BW39)","v":0},null,null,null,null,null,{"$f":"SUM(CC5:CC39)","v":0},{"$f":"SUM(CD5:CD39)","v":0},{"$f":"SUM(CE5:CE39)","v":0},{"$f":"SUM(CF5:CF39)","v":0},{"$f":"SUM(CG5:CG39)","v":0},"Totals",null,null,null,{"$f":"SUM(CL5:CL39)","v":0},null,null,null,null,null,{"$f":"SUM(CR5:CR39)","v":0},{"$f":"SUM(CS5:CS39)","v":0},{"$f":"SUM(CT5:CT39)","v":0},{"$f":"SUM(CU5:CU39)","v":0},{"$f":"SUM(CV5:CV39)","v":0},"Totals",null,null,null,{"$f":"SUM(DA5:DA39)","v":0},null,null,null,null,null,{"$f":"SUM(DG5:DG39)","v":0},{"$f":"SUM(DH5:DH39)","v":0},{"$f":"SUM(DI5:DI39)","v":0},{"$f":"SUM(DJ5:DJ39)","v":0},{"$f":"SUM(DK5:DK39)","v":0},"Totals",null,null,null,{"$f":"SUM(DP5:DP39)","v":0},null,null,null,null,null,{"$f":"SUM(DV5:DV39)","v":0},{"$f":"SUM(DW5:DW39)","v":0},{"$f":"SUM(DX5:DX39)","v":0},{"$f":"SUM(DY5:DY39)","v":0},{"$f":"SUM(DZ5:DZ39)","v":0},"Totals",null,null,null,{"$f":"SUM(EE5:EE39)","v":0},null,null,null,null,null,{"$f":"SUM(EK5:EK39)","v":0},{"$f":"SUM(EL5:EL39)","v":0},{"$f":"SUM(EM5:EM39)","v":0},{"$f":"SUM(EN5:EN39)","v":0},{"$f":"SUM(EO5:EO39)","v":0},"Totals",null,null,null,{"$f":"SUM(ET5:ET39)","v":0},null,null,null,null,null,{"$f":"SUM(EZ5:EZ39)","v":0},{"$f":"SUM(FA5:FA39)","v":0},{"$f":"SUM(FB5:FB39)","v":0},{"$f":"SUM(FC5:FC39)","v":0},{"$f":"SUM(FD5:FD39)","v":0},"Totals",null,null,null,{"$f":"SUM(FI5:FI39)","v":0},null,null,null,null,null,{"$f":"SUM(FO5:FO39)","v":0},{"$f":"SUM(FP5:FP39)","v":0},{"$f":"SUM(FQ5:FQ39)","v":0},{"$f":"SUM(FR5:FR39)","v":0},{"$f":"SUM(FS5:FS39)","v":0},"Totals",null,null,null,{"$f":"SUM(FX5:FX39)","v":0},null,null,null,null,null,{"$f":"SUM(GD5:GD39)","v":0},{"$f":"SUM(GE5:GE39)","v":0},{"$f":"SUM(GF5:GF39)","v":0},{"$f":"SUM(GG5:GG39)","v":0},{"$f":"SUM(GH5:GH39)","v":0},"Totals",null,null,null,{"$f":"SUM(GM5:GM39)","v":0},null,null,null,null,null,{"$f":"SUM(GS5:GS39)","v":0},{"$f":"SUM(GT5:GT39)","v":0},{"$f":"SUM(GU5:GU39)","v":0},{"$f":"SUM(GV5:GV39)","v":0},{"$f":"SUM(GW5:GW39)","v":0},"Totals",null,null,null,{"$f":"SUM(HB5:HB39)","v":0},null,null,null,null,null,{"$f":"SUM(HH5:HH39)","v":0},{"$f":"SUM(HI5:HI39)","v":0},{"$f":"SUM(HJ5:HJ39)","v":0},{"$f":"SUM(HK5:HK39)","v":0},{"$f":"SUM(HL5:HL39)","v":0},"Totals",null,null,null,{"$f":"SUM(HQ5:HQ39)","v":0},null,null,null,null,null,{"$f":"SUM(HW5:HW39)","v":0},{"$f":"SUM(HX5:HX39)","v":0},{"$f":"SUM(HY5:HY39)","v":0},{"$f":"SUM(HZ5:HZ39)","v":0},{"$f":"SUM(IA5:IA39)","v":0},"Totals",null,null,null,{"$f":"SUM(IF5:IF39)","v":0},null,null,null,null,null,{"$f":"SUM(IL5:IL39)","v":0},{"$f":"SUM(IM5:IM39)","v":0},{"$f":"SUM(IN5:IN39)","v":0},{"$f":"SUM(IO5:IO39)","v":0},{"$f":"SUM(IP5:IP39)","v":0}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Type of Product","Amount/Limit ($)","Loan Term","Contractual Rate (%)","Investment?","Product Description","Sensitised Interest Rate","Sensitised Repayment","Actual Repayment on Loan Applied","Maximum Borrowing Amount","Deductible Interest","RepaymentOnIRWithBuffer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(StartOffset_In_New,(CELL(\"row\",THIS_CELL)-1)-AA46,(CELL(\"col\",THIS_CELL)-11)-AA46)","v":"RepaymentOnIRWithBuffer"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deductible Interest",2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum Borrowing Amount",3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual Repayment on Loan Applied",4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitised Repayment",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitised Interest Rate",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Product Description",7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment?",8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contractual Rate (%)",9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan Term",10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount/Limit ($)",11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Type of Product",12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39]

{"sheet":"Existing_Commitments_Result","index":6,"n_rows":81,"n_cols":21,"rows_kept":81,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,"SubFigure",null,"Result"]
["Sum Existing Owner Occupied Loan",{"$f":"SUMIFS(H6:H40,G6:G40,\"=Residential Loan*\",L6:L40,\"n\") + SUMIFS(H6:H40,G6:G40,\"=Line Of Credit*\",L6:L40,\"n\")","v":0},null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11]
["Sum Existing Investment Loan",{"$f":"SUMIFS(H6:H40,G6:G40,\"=Residential Loan*\",L6:L40,\"y\") + SUMIFS(H6:H40,G6:G40,\"=Line Of Credit*\",L6:L40,\"y\")","v":0},null,null,"Row","Col_Num",{"$f":"Existing_Commitments!P4","v":"Type of Product"},{"$f":"Existing_Commitments!Q4","v":"Amount/Limit ($)"},"Loan Term (Months)","Contractual Rate %",{"$f":"Existing_Commitments!T4","v":"Monthly Commitment Payment ($)"},{"$f":"Existing_Commitments!U4","v":"Investment?"},{"$f":"Existing_Commitments!V4","v":"Comment"},{"$f":"Existing_Commitments!W4","v":"Sensitised Commitment"},{"$f":"Existing_Commitments!X4","v":"Sensitised Amount on Existing Loan "},{"$f":"Existing_Commitments!Y4","v":"Deductible Interest"},{"$f":"Existing_Commitments!Z4","v":0},{"$f":"Existing_Commitments!AA4","v":0}]
["Sum Existing Residential & Investment Loan",{"$f":"SUM(B4:B5)","v":0},null,null,{"$f":"Existing_Commitments!N5","v":1},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!5:5,0),0)","v":0},{"$f":"IF($F6<>0,OFFSET(Existing_Commitments!$A5,0,$F6+G$4),\"\")","v":""},{"$f":"IF($F6<>0,OFFSET(Existing_Commitments!$A5,0,$F6+H$4),\"\")","v":""},{"$f":"IF($F6<>0,OFFSET(Existing_Commitments!$A5,0,$F6+I$4),\"\")","v":""},{"$f":"IF($F6<>0,OFFSET(Existing_Commitments!$A5,0,$F6+J$4),\"\")","v":""},{"$f":"IF($F6<>0,OFFSET(Existing_Commitments!$A5,0,$F6+K$4),\"\")","v":""},{"$f":"IF($F6<>0,OFFSET(Existing_Commitments!$A5,0,$F6+L$4),\"\")","v":""},{"$f":"IF($F6<>0,OFFSET(Existing_Commitments!$A5,0,$F6+M$4),\"\")","v":""},{"$f":"IF($F6<>0,OFFSET(Existing_Commitments!$A5,0,$F6+N$4),\"\")","v":""},{"$f":"IF($F6<>0,OFFSET(Existing_Commitments!$A5,0,$F6+O$4),\"\")","v":""},{"$f":"IF($F6<>0,OFFSET(Existing_Commitments!$A5,0,$F6+P$4),\"\")","v":""},{"$f":"IF($F6<>0,OFFSET(Existing_Commitments!$A5,0,$F6+Q$4),\"\")","v":""},{"$f":"IF($F6<>0,OFFSET(Existing_Commitments!$A5,0,$F6+R$4),\"\")","v":""},null,null,{"$f":"P6*12","v":{"$error":"#VALUE!"}}]
["Sum Existing Secured Loan",{"$f":"SUMIFS(H6:H40,G6:G40,\"=Secured Personal*\")","v":0},null,null,{"$f":"Existing_Commitments!N6","v":2},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!6:6,0),0)","v":0},{"$f":"IF($F7<>0,OFFSET(Existing_Commitments!$A6,0,$F7+G$4),\"\")","v":""},{"$f":"IF($F7<>0,OFFSET(Existing_Commitments!$A6,0,$F7+H$4),\"\")","v":""},{"$f":"IF($F7<>0,OFFSET(Existing_Commitments!$A6,0,$F7+I$4),\"\")","v":""},{"$f":"IF($F7<>0,OFFSET(Existing_Commitments!$A6,0,$F7+J$4),\"\")","v":""},{"$f":"IF($F7<>0,OFFSET(Existing_Commitments!$A6,0,$F7+K$4),\"\")","v":""},{"$f":"IF($F7<>0,OFFSET(Existing_Commitments!$A6,0,$F7+L$4),\"\")","v":""},{"$f":"IF($F7<>0,OFFSET(Existing_Commitments!$A6,0,$F7+M$4),\"\")","v":""},{"$f":"IF($F7<>0,OFFSET(Existing_Commitments!$A6,0,$F7+N$4),\"\")","v":""},{"$f":"IF($F7<>0,OFFSET(Existing_Commitments!$A6,0,$F7+O$4),\"\")","v":""},{"$f":"IF($F7<>0,OFFSET(Existing_Commitments!$A6,0,$F7+P$4),\"\")","v":""},{"$f":"IF($F7<>0,OFFSET(Existing_Commitments!$A6,0,$F7+Q$4),\"\")","v":""},{"$f":"IF($F7<>0,OFFSET(Existing_Commitments!$A6,0,$F7+R$4),\"\")","v":""},null,null,{"$f":"P7*12","v":{"$error":"#VALUE!"}}]
["Sum Existing Unsecured Loan",{"$f":"SUMIFS(H6:H40,G6:G40,\"=Unsecured Personal*\")","v":0},null,null,{"$f":"Existing_Commitments!N7","v":3},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!7:7,0),0)","v":0},{"$f":"IF($F8<>0,OFFSET(Existing_Commitments!$A7,0,$F8+G$4),\"\")","v":""},{"$f":"IF($F8<>0,OFFSET(Existing_Commitments!$A7,0,$F8+H$4),\"\")","v":""},{"$f":"IF($F8<>0,OFFSET(Existing_Commitments!$A7,0,$F8+I$4),\"\")","v":""},{"$f":"IF($F8<>0,OFFSET(Existing_Commitments!$A7,0,$F8+J$4),\"\")","v":""},{"$f":"IF($F8<>0,OFFSET(Existing_Commitments!$A7,0,$F8+K$4),\"\")","v":""},{"$f":"IF($F8<>0,OFFSET(Existing_Commitments!$A7,0,$F8+L$4),\"\")","v":""},{"$f":"IF($F8<>0,OFFSET(Existing_Commitments!$A7,0,$F8+M$4),\"\")","v":""},{"$f":"IF($F8<>0,OFFSET(Existing_Commitments!$A7,0,$F8+N$4),\"\")","v":""},{"$f":"IF($F8<>0,OFFSET(Existing_Commitments!$A7,0,$F8+O$4),\"\")","v":""},{"$f":"IF($F8<>0,OFFSET(Existing_Commitments!$A7,0,$F8+P$4),\"\")","v":""},{"$f":"IF($F8<>0,OFFSET(Existing_Commitments!$A7,0,$F8+Q$4),\"\")","v":""},{"$f":"IF($F8<>0,OFFSET(Existing_Commitments!$A7,0,$F8+R$4),\"\")","v":""},null,null,{"$error":"#VALUE!"}]
["Sum Existing Personal Loans",{"$f":"SUM(B7:B8)","v":0},null,null,{"$f":"Existing_Commitments!N8","v":4},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!8:8,0),0)","v":0},{"$f":"IF($F9<>0,OFFSET(Existing_Commitments!$A8,0,$F9+G$4),\"\")","v":""},{"$f":"IF($F9<>0,OFFSET(Existing_Commitments!$A8,0,$F9+H$4),\"\")","v":""},{"$f":"IF($F9<>0,OFFSET(Existing_Commitments!$A8,0,$F9+I$4),\"\")","v":""},{"$f":"IF($F9<>0,OFFSET(Existing_Commitments!$A8,0,$F9+J$4),\"\")","v":""},{"$f":"IF($F9<>0,OFFSET(Existing_Commitments!$A8,0,$F9+K$4),\"\")","v":""},{"$f":"IF($F9<>0,OFFSET(Existing_Commitments!$A8,0,$F9+L$4),\"\")","v":""},{"$f":"IF($F9<>0,OFFSET(Existing_Commitments!$A8,0,$F9+M$4),\"\")","v":""},{"$f":"IF($F9<>0,OFFSET(Existing_Commitments!$A8,0,$F9+N$4),\"\")","v":""},{"$f":"IF($F9<>0,OFFSET(Existing_Commitments!$A8,0,$F9+O$4),\"\")","v":""},{"$f":"IF($F9<>0,OFFSET(Existing_Commitments!$A8,0,$F9+P$4),\"\")","v":""},{"$f":"IF($F9<>0,OFFSET(Existing_Commitments!$A8,0,$F9+Q$4),\"\")","v":""},{"$f":"IF($F9<>0,OFFSET(Existing_Commitments!$A8,0,$F9+R$4),\"\")","v":""},null,null,{"$error":"#VALUE!"}]
["Sum Existing Credit Cards",{"$f":"CC_Existing_Amount","v":0},null,null,{"$f":"Existing_Commitments!N9","v":5},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!9:9,0),0)","v":0},{"$f":"IF($F10<>0,OFFSET(Existing_Commitments!$A9,0,$F10+G$4),\"\")","v":""},{"$f":"IF($F10<>0,OFFSET(Existing_Commitments!$A9,0,$F10+H$4),\"\")","v":""},{"$f":"IF($F10<>0,OFFSET(Existing_Commitments!$A9,0,$F10+I$4),\"\")","v":""},{"$f":"IF($F10<>0,OFFSET(Existing_Commitments!$A9,0,$F10+J$4),\"\")","v":""},{"$f":"IF($F10<>0,OFFSET(Existing_Commitments!$A9,0,$F10+K$4),\"\")","v":""},{"$f":"IF($F10<>0,OFFSET(Existing_Commitments!$A9,0,$F10+L$4),\"\")","v":""},{"$f":"IF($F10<>0,OFFSET(Existing_Commitments!$A9,0,$F10+M$4),\"\")","v":""},{"$f":"IF($F10<>0,OFFSET(Existing_Commitments!$A9,0,$F10+N$4),\"\")","v":""},{"$f":"IF($F10<>0,OFFSET(Existing_Commitments!$A9,0,$F10+O$4),\"\")","v":""},{"$f":"IF($F10<>0,OFFSET(Existing_Commitments!$A9,0,$F10+P$4),\"\")","v":""},{"$f":"IF($F10<>0,OFFSET(Existing_Commitments!$A9,0,$F10+Q$4),\"\")","v":""},{"$f":"IF($F10<>0,OFFSET(Existing_Commitments!$A9,0,$F10+R$4),\"\")","v":""},null,null,{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"Existing_Commitments!N10","v":6},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!10:10,0),0)","v":0},{"$f":"IF($F11<>0,OFFSET(Existing_Commitments!$A10,0,$F11+G$4),\"\")","v":""},{"$f":"IF($F11<>0,OFFSET(Existing_Commitments!$A10,0,$F11+H$4),\"\")","v":""},{"$f":"IF($F11<>0,OFFSET(Existing_Commitments!$A10,0,$F11+I$4),\"\")","v":""},{"$f":"IF($F11<>0,OFFSET(Existing_Commitments!$A10,0,$F11+J$4),\"\")","v":""},{"$f":"IF($F11<>0,OFFSET(Existing_Commitments!$A10,0,$F11+K$4),\"\")","v":""},{"$f":"IF($F11<>0,OFFSET(Existing_Commitments!$A10,0,$F11+L$4),\"\")","v":""},{"$f":"IF($F11<>0,OFFSET(Existing_Commitments!$A10,0,$F11+M$4),\"\")","v":""},{"$f":"IF($F11<>0,OFFSET(Existing_Commitments!$A10,0,$F11+N$4),\"\")","v":""},{"$f":"IF($F11<>0,OFFSET(Existing_Commitments!$A10,0,$F11+O$4),\"\")","v":""},{"$f":"IF($F11<>0,OFFSET(Existing_Commitments!$A10,0,$F11+P$4),\"\")","v":""},{"$f":"IF($F11<>0,OFFSET(Existing_Commitments!$A10,0,$F11+Q$4),\"\")","v":""},{"$f":"IF($F11<>0,OFFSET(Existing_Commitments!$A10,0,$F11+R$4),\"\")","v":""},null,null,{"$error":"#VALUE!"}]
["Sum Existing Owner Occupied Loan Actual Repayment",{"$f":"SUMIFS(K6:K40,G6:G40,\"=Residential Loan*\",L6:L40,\"n\") + SUMIFS(K6:K40,G6:G40,\"=Line Of Credit*\",L6:L40,\"n\")","v":0},null,null,{"$f":"Existing_Commitments!N11","v":7},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!11:11,0),0)","v":0},{"$f":"IF($F12<>0,OFFSET(Existing_Commitments!$A11,0,$F12+G$4),\"\")","v":""},{"$f":"IF($F12<>0,OFFSET(Existing_Commitments!$A11,0,$F12+H$4),\"\")","v":""},{"$f":"IF($F12<>0,OFFSET(Existing_Commitments!$A11,0,$F12+I$4),\"\")","v":""},{"$f":"IF($F12<>0,OFFSET(Existing_Commitments!$A11,0,$F12+J$4),\"\")","v":""},{"$f":"IF($F12<>0,OFFSET(Existing_Commitments!$A11,0,$F12+K$4),\"\")","v":""},{"$f":"IF($F12<>0,OFFSET(Existing_Commitments!$A11,0,$F12+L$4),\"\")","v":""},{"$f":"IF($F12<>0,OFFSET(Existing_Commitments!$A11,0,$F12+M$4),\"\")","v":""},{"$f":"IF($F12<>0,OFFSET(Existing_Commitments!$A11,0,$F12+N$4),\"\")","v":""},{"$f":"IF($F12<>0,OFFSET(Existing_Commitments!$A11,0,$F12+O$4),\"\")","v":""},{"$f":"IF($F12<>0,OFFSET(Existing_Commitments!$A11,0,$F12+P$4),\"\")","v":""},{"$f":"IF($F12<>0,OFFSET(Existing_Commitments!$A11,0,$F12+Q$4),\"\")","v":""},{"$f":"IF($F12<>0,OFFSET(Existing_Commitments!$A11,0,$F12+R$4),\"\")","v":""},null,null,{"$error":"#VALUE!"}]
["Sum Existing Investment Loan Actual Repayment",{"$f":"SUMIFS(K6:K40,G6:G40,\"=Residential Loan*\",L6:L40,\"y\") + SUMIFS(K6:K40,G6:G40,\"=Line Of Credit*\",L6:L40,\"y\")","v":0},null,null,{"$f":"Existing_Commitments!N12","v":8},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!12:12,0),0)","v":0},{"$f":"IF($F13<>0,OFFSET(Existing_Commitments!$A12,0,$F13+G$4),\"\")","v":""},{"$f":"IF($F13<>0,OFFSET(Existing_Commitments!$A12,0,$F13+H$4),\"\")","v":""},{"$f":"IF($F13<>0,OFFSET(Existing_Commitments!$A12,0,$F13+I$4),\"\")","v":""},{"$f":"IF($F13<>0,OFFSET(Existing_Commitments!$A12,0,$F13+J$4),\"\")","v":""},{"$f":"IF($F13<>0,OFFSET(Existing_Commitments!$A12,0,$F13+K$4),\"\")","v":""},{"$f":"IF($F13<>0,OFFSET(Existing_Commitments!$A12,0,$F13+L$4),\"\")","v":""},{"$f":"IF($F13<>0,OFFSET(Existing_Commitments!$A12,0,$F13+M$4),\"\")","v":""},{"$f":"IF($F13<>0,OFFSET(Existing_Commitments!$A12,0,$F13+N$4),\"\")","v":""},{"$f":"IF($F13<>0,OFFSET(Existing_Commitments!$A12,0,$F13+O$4),\"\")","v":""},{"$f":"IF($F13<>0,OFFSET(Existing_Commitments!$A12,0,$F13+P$4),\"\")","v":""},{"$f":"IF($F13<>0,OFFSET(Existing_Commitments!$A12,0,$F13+Q$4),\"\")","v":""},{"$f":"IF($F13<>0,OFFSET(Existing_Commitments!$A12,0,$F13+R$4),\"\")","v":""},null,null,{"$error":"#VALUE!"}]
["Sum Existing Residential and Investment Actual Repayment",{"$f":"SUM(B12:B13)","v":0},null,null,{"$f":"Existing_Commitments!N13","v":9},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!13:13,0),0)","v":0},{"$f":"IF($F14<>0,OFFSET(Existing_Commitments!$A13,0,$F14+G$4),\"\")","v":""},{"$f":"IF($F14<>0,OFFSET(Existing_Commitments!$A13,0,$F14+H$4),\"\")","v":""},{"$f":"IF($F14<>0,OFFSET(Existing_Commitments!$A13,0,$F14+I$4),\"\")","v":""},{"$f":"IF($F14<>0,OFFSET(Existing_Commitments!$A13,0,$F14+J$4),\"\")","v":""},{"$f":"IF($F14<>0,OFFSET(Existing_Commitments!$A13,0,$F14+K$4),\"\")","v":""},{"$f":"IF($F14<>0,OFFSET(Existing_Commitments!$A13,0,$F14+L$4),\"\")","v":""},{"$f":"IF($F14<>0,OFFSET(Existing_Commitments!$A13,0,$F14+M$4),\"\")","v":""},{"$f":"IF($F14<>0,OFFSET(Existing_Commitments!$A13,0,$F14+N$4),\"\")","v":""},{"$f":"IF($F14<>0,OFFSET(Existing_Commitments!$A13,0,$F14+O$4),\"\")","v":""},{"$f":"IF($F14<>0,OFFSET(Existing_Commitments!$A13,0,$F14+P$4),\"\")","v":""},{"$f":"IF($F14<>0,OFFSET(Existing_Commitments!$A13,0,$F14+Q$4),\"\")","v":""},{"$f":"IF($F14<>0,OFFSET(Existing_Commitments!$A13,0,$F14+R$4),\"\")","v":""}]
[null,null,null,null,{"$f":"Existing_Commitments!N14","v":10},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!14:14,0),0)","v":0},{"$f":"IF($F15<>0,OFFSET(Existing_Commitments!$A14,0,$F15+G$4),\"\")","v":""},{"$f":"IF($F15<>0,OFFSET(Existing_Commitments!$A14,0,$F15+H$4),\"\")","v":""},null,null,{"$f":"IF($F15<>0,OFFSET(Existing_Commitments!$A14,0,$F15+K$4),\"\")","v":""},{"$f":"IF($F15<>0,OFFSET(Existing_Commitments!$A14,0,$F15+L$4),\"\")","v":""},{"$f":"IF($F15<>0,OFFSET(Existing_Commitments!$A14,0,$F15+M$4),\"\")","v":""},{"$f":"IF($F15<>0,OFFSET(Existing_Commitments!$A14,0,$F15+N$4),\"\")","v":""},{"$f":"IF($F15<>0,OFFSET(Existing_Commitments!$A14,0,$F15+O$4),\"\")","v":""},{"$f":"IF($F15<>0,OFFSET(Existing_Commitments!$A14,0,$F15+P$4),\"\")","v":""},{"$f":"IF($F15<>0,OFFSET(Existing_Commitments!$A14,0,$F15+Q$4),\"\")","v":""},{"$f":"IF($F15<>0,OFFSET(Existing_Commitments!$A14,0,$F15+R$4),\"\")","v":""}]
[null,null,null,null,{"$f":"Existing_Commitments!N15","v":11},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!15:15,0),0)","v":0},{"$f":"IF($F16<>0,OFFSET(Existing_Commitments!$A15,0,$F16+G$4),\"\")","v":""},{"$f":"IF($F16<>0,OFFSET(Existing_Commitments!$A15,0,$F16+H$4),\"\")","v":""},null,null,{"$f":"IF($F16<>0,OFFSET(Existing_Commitments!$A15,0,$F16+K$4),\"\")","v":""},{"$f":"IF($F16<>0,OFFSET(Existing_Commitments!$A15,0,$F16+L$4),\"\")","v":""},{"$f":"IF($F16<>0,OFFSET(Existing_Commitments!$A15,0,$F16+M$4),\"\")","v":""},{"$f":"IF($F16<>0,OFFSET(Existing_Commitments!$A15,0,$F16+N$4),\"\")","v":""},{"$f":"IF($F16<>0,OFFSET(Existing_Commitments!$A15,0,$F16+O$4),\"\")","v":""},{"$f":"IF($F16<>0,OFFSET(Existing_Commitments!$A15,0,$F16+P$4),\"\")","v":""},{"$f":"IF($F16<>0,OFFSET(Existing_Commitments!$A15,0,$F16+Q$4),\"\")","v":""},{"$f":"IF($F16<>0,OFFSET(Existing_Commitments!$A15,0,$F16+R$4),\"\")","v":""}]
[null,null,null,null,{"$f":"Existing_Commitments!N16","v":12},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!16:16,0),0)","v":0},{"$f":"IF($F17<>0,OFFSET(Existing_Commitments!$A16,0,$F17+G$4),\"\")","v":""},{"$f":"IF($F17<>0,OFFSET(Existing_Commitments!$A16,0,$F17+H$4),\"\")","v":""},null,null,{"$f":"IF($F17<>0,OFFSET(Existing_Commitments!$A16,0,$F17+K$4),\"\")","v":""},{"$f":"IF($F17<>0,OFFSET(Existing_Commitments!$A16,0,$F17+L$4),\"\")","v":""},{"$f":"IF($F17<>0,OFFSET(Existing_Commitments!$A16,0,$F17+M$4),\"\")","v":""},{"$f":"IF($F17<>0,OFFSET(Existing_Commitments!$A16,0,$F17+N$4),\"\")","v":""},{"$f":"IF($F17<>0,OFFSET(Existing_Commitments!$A16,0,$F17+O$4),\"\")","v":""},{"$f":"IF($F17<>0,OFFSET(Existing_Commitments!$A16,0,$F17+P$4),\"\")","v":""},{"$f":"IF($F17<>0,OFFSET(Existing_Commitments!$A16,0,$F17+Q$4),\"\")","v":""},{"$f":"IF($F17<>0,OFFSET(Existing_Commitments!$A16,0,$F17+R$4),\"\")","v":""}]
[null,null,null,null,{"$f":"Existing_Commitments!N17","v":13},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!17:17,0),0)","v":0},{"$f":"IF($F18<>0,OFFSET(Existing_Commitments!$A17,0,$F18+G$4),\"\")","v":""},{"$f":"IF($F18<>0,OFFSET(Existing_Commitments!$A17,0,$F18+H$4),\"\")","v":""},null,null,{"$f":"IF($F18<>0,OFFSET(Existing_Commitments!$A17,0,$F18+K$4),\"\")","v":""},{"$f":"IF($F18<>0,OFFSET(Existing_Commitments!$A17,0,$F18+L$4),\"\")","v":""},{"$f":"IF($F18<>0,OFFSET(Existing_Commitments!$A17,0,$F18+M$4),\"\")","v":""},{"$f":"IF($F18<>0,OFFSET(Existing_Commitments!$A17,0,$F18+N$4),\"\")","v":""},{"$f":"IF($F18<>0,OFFSET(Existing_Commitments!$A17,0,$F18+O$4),\"\")","v":""},{"$f":"IF($F18<>0,OFFSET(Existing_Commitments!$A17,0,$F18+P$4),\"\")","v":""},{"$f":"IF($F18<>0,OFFSET(Existing_Commitments!$A17,0,$F18+Q$4),\"\")","v":""},{"$f":"IF($F18<>0,OFFSET(Existing_Commitments!$A17,0,$F18+R$4),\"\")","v":""}]
[null,null,null,null,{"$f":"Existing_Commitments!N18","v":14},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!18:18,0),0)","v":0},{"$f":"IF($F19<>0,OFFSET(Existing_Commitments!$A18,0,$F19+G$4),\"\")","v":""},{"$f":"IF($F19<>0,OFFSET(Existing_Commitments!$A18,0,$F19+H$4),\"\")","v":""},null,null,{"$f":"IF($F19<>0,OFFSET(Existing_Commitments!$A18,0,$F19+K$4),\"\")","v":""},{"$f":"IF($F19<>0,OFFSET(Existing_Commitments!$A18,0,$F19+L$4),\"\")","v":""},{"$f":"IF($F19<>0,OFFSET(Existing_Commitments!$A18,0,$F19+M$4),\"\")","v":""},{"$f":"IF($F19<>0,OFFSET(Existing_Commitments!$A18,0,$F19+N$4),\"\")","v":""},{"$f":"IF($F19<>0,OFFSET(Existing_Commitments!$A18,0,$F19+O$4),\"\")","v":""},{"$f":"IF($F19<>0,OFFSET(Existing_Commitments!$A18,0,$F19+P$4),\"\")","v":""},{"$f":"IF($F19<>0,OFFSET(Existing_Commitments!$A18,0,$F19+Q$4),\"\")","v":""},{"$f":"IF($F19<>0,OFFSET(Existing_Commitments!$A18,0,$F19+R$4),\"\")","v":""}]
[null,null,null,null,{"$f":"Existing_Commitments!N19","v":15},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!19:19,0),0)","v":0},{"$f":"IF($F20<>0,OFFSET(Existing_Commitments!$A19,0,$F20+G$4),\"\")","v":""},{"$f":"IF($F20<>0,OFFSET(Existing_Commitments!$A19,0,$F20+H$4),\"\")","v":""},null,null,{"$f":"IF($F20<>0,OFFSET(Existing_Commitments!$A19,0,$F20+K$4),\"\")","v":""},{"$f":"IF($F20<>0,OFFSET(Existing_Commitments!$A19,0,$F20+L$4),\"\")","v":""},{"$f":"IF($F20<>0,OFFSET(Existing_Commitments!$A19,0,$F20+M$4),\"\")","v":""},{"$f":"IF($F20<>0,OFFSET(Existing_Commitments!$A19,0,$F20+N$4),\"\")","v":""},{"$f":"IF($F20<>0,OFFSET(Existing_Commitments!$A19,0,$F20+O$4),\"\")","v":""},{"$f":"IF($F20<>0,OFFSET(Existing_Commitments!$A19,0,$F20+P$4),\"\")","v":""},{"$f":"IF($F20<>0,OFFSET(Existing_Commitments!$A19,0,$F20+Q$4),\"\")","v":""},{"$f":"IF($F20<>0,OFFSET(Existing_Commitments!$A19,0,$F20+R$4),\"\")","v":""}]
[null,null,null,null,{"$f":"Existing_Commitments!N20","v":16},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!20:20,0),0)","v":0},{"$f":"IF($F21<>0,OFFSET(Existing_Commitments!$A20,0,$F21+G$4),\"\")","v":""},{"$f":"IF($F21<>0,OFFSET(Existing_Commitments!$A20,0,$F21+H$4),\"\")","v":""},null,null,{"$f":"IF($F21<>0,OFFSET(Existing_Commitments!$A20,0,$F21+K$4),\"\")","v":""},{"$f":"IF($F21<>0,OFFSET(Existing_Commitments!$A20,0,$F21+L$4),\"\")","v":""},{"$f":"IF($F21<>0,OFFSET(Existing_Commitments!$A20,0,$F21+M$4),\"\")","v":""},{"$f":"IF($F21<>0,OFFSET(Existing_Commitments!$A20,0,$F21+N$4),\"\")","v":""},{"$f":"IF($F21<>0,OFFSET(Existing_Commitments!$A20,0,$F21+O$4),\"\")","v":""},{"$f":"IF($F21<>0,OFFSET(Existing_Commitments!$A20,0,$F21+P$4),\"\")","v":""},{"$f":"IF($F21<>0,OFFSET(Existing_Commitments!$A20,0,$F21+Q$4),\"\")","v":""},{"$f":"IF($F21<>0,OFFSET(Existing_Commitments!$A20,0,$F21+R$4),\"\")","v":""}]
[null,null,null,null,{"$f":"Existing_Commitments!N21","v":17},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!21:21,0),0)","v":0},{"$f":"IF($F22<>0,OFFSET(Existing_Commitments!$A21,0,$F22+G$4),\"\")","v":""},{"$f":"IF($F22<>0,OFFSET(Existing_Commitments!$A21,0,$F22+H$4),\"\")","v":""},null,null,{"$f":"IF($F22<>0,OFFSET(Existing_Commitments!$A21,0,$F22+K$4),\"\")","v":""},{"$f":"IF($F22<>0,OFFSET(Existing_Commitments!$A21,0,$F22+L$4),\"\")","v":""},{"$f":"IF($F22<>0,OFFSET(Existing_Commitments!$A21,0,$F22+M$4),\"\")","v":""},{"$f":"IF($F22<>0,OFFSET(Existing_Commitments!$A21,0,$F22+N$4),\"\")","v":""},{"$f":"IF($F22<>0,OFFSET(Existing_Commitments!$A21,0,$F22+O$4),\"\")","v":""},{"$f":"IF($F22<>0,OFFSET(Existing_Commitments!$A21,0,$F22+P$4),\"\")","v":""},{"$f":"IF($F22<>0,OFFSET(Existing_Commitments!$A21,0,$F22+Q$4),\"\")","v":""},{"$f":"IF($F22<>0,OFFSET(Existing_Commitments!$A21,0,$F22+R$4),\"\")","v":""}]
[null,null,null,null,{"$f":"Existing_Commitments!N22","v":18},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!22:22,0),0)","v":0},{"$f":"IF($F23<>0,OFFSET(Existing_Commitments!$A22,0,$F23+G$4),\"\")","v":""},{"$f":"IF($F23<>0,OFFSET(Existing_Commitments!$A22,0,$F23+H$4),\"\")","v":""},null,null,{"$f":"IF($F23<>0,OFFSET(Existing_Commitments!$A22,0,$F23+K$4),\"\")","v":""},{"$f":"IF($F23<>0,OFFSET(Existing_Commitments!$A22,0,$F23+L$4),\"\")","v":""},{"$f":"IF($F23<>0,OFFSET(Existing_Commitments!$A22,0,$F23+M$4),\"\")","v":""},{"$f":"IF($F23<>0,OFFSET(Existing_Commitments!$A22,0,$F23+N$4),\"\")","v":""},{"$f":"IF($F23<>0,OFFSET(Existing_Commitments!$A22,0,$F23+O$4),\"\")","v":""},{"$f":"IF($F23<>0,OFFSET(Existing_Commitments!$A22,0,$F23+P$4),\"\")","v":""},{"$f":"IF($F23<>0,OFFSET(Existing_Commitments!$A22,0,$F23+Q$4),\"\")","v":""},{"$f":"IF($F23<>0,OFFSET(Existing_Commitments!$A22,0,$F23+R$4),\"\")","v":""}]
[null,null,null,null,{"$f":"Existing_Commitments!N23","v":19},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!23:23,0),0)","v":0},{"$f":"IF($F24<>0,OFFSET(Existing_Commitments!$A23,0,$F24+G$4),\"\")","v":""},{"$f":"IF($F24<>0,OFFSET(Existing_Commitments!$A23,0,$F24+H$4),\"\")","v":""},null,null,{"$f":"IF($F24<>0,OFFSET(Existing_Commitments!$A23,0,$F24+K$4),\"\")","v":""},{"$f":"IF($F24<>0,OFFSET(Existing_Commitments!$A23,0,$F24+L$4),\"\")","v":""},{"$f":"IF($F24<>0,OFFSET(Existing_Commitments!$A23,0,$F24+M$4),\"\")","v":""},{"$f":"IF($F24<>0,OFFSET(Existing_Commitments!$A23,0,$F24+N$4),\"\")","v":""},{"$f":"IF($F24<>0,OFFSET(Existing_Commitments!$A23,0,$F24+O$4),\"\")","v":""},{"$f":"IF($F24<>0,OFFSET(Existing_Commitments!$A23,0,$F24+P$4),\"\")","v":""},{"$f":"IF($F24<>0,OFFSET(Existing_Commitments!$A23,0,$F24+Q$4),\"\")","v":""},{"$f":"IF($F24<>0,OFFSET(Existing_Commitments!$A23,0,$F24+R$4),\"\")","v":""}]
[null,null,null,null,{"$f":"Existing_Commitments!N24","v":20},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!24:24,0),0)","v":0},{"$f":"IF($F25<>0,OFFSET(Existing_Commitments!$A24,0,$F25+G$4),\"\")","v":""},{"$f":"IF($F25<>0,OFFSET(Existing_Commitments!$A24,0,$F25+H$4),\"\")","v":""},null,null,{"$f":"IF($F25<>0,OFFSET(Existing_Commitments!$A24,0,$F25+K$4),\"\")","v":""},{"$f":"IF($F25<>0,OFFSET(Existing_Commitments!$A24,0,$F25+L$4),\"\")","v":""},{"$f":"IF($F25<>0,OFFSET(Existing_Commitments!$A24,0,$F25+M$4),\"\")","v":""},{"$f":"IF($F25<>0,OFFSET(Existing_Commitments!$A24,0,$F25+N$4),\"\")","v":""},{"$f":"IF($F25<>0,OFFSET(Existing_Commitments!$A24,0,$F25+O$4),\"\")","v":""},{"$f":"IF($F25<>0,OFFSET(Existing_Commitments!$A24,0,$F25+P$4),\"\")","v":""},{"$f":"IF($F25<>0,OFFSET(Existing_Commitments!$A24,0,$F25+Q$4),\"\")","v":""},{"$f":"IF($F25<>0,OFFSET(Existing_Commitments!$A24,0,$F25+R$4),\"\")","v":""}]
[null,null,null,null,{"$f":"Existing_Commitments!N25","v":21},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!25:25,0),0)","v":0},{"$f":"IF($F26<>0,OFFSET(Existing_Commitments!$A25,0,$F26+G$4),\"\")","v":""},{"$f":"IF($F26<>0,OFFSET(Existing_Commitments!$A25,0,$F26+H$4),\"\")","v":""},null,null,{"$f":"IF($F26<>0,OFFSET(Existing_Commitments!$A25,0,$F26+K$4),\"\")","v":""},{"$f":"IF($F26<>0,OFFSET(Existing_Commitments!$A25,0,$F26+L$4),\"\")","v":""},{"$f":"IF($F26<>0,OFFSET(Existing_Commitments!$A25,0,$F26+M$4),\"\")","v":""},{"$f":"IF($F26<>0,OFFSET(Existing_Commitments!$A25,0,$F26+N$4),\"\")","v":""},{"$f":"IF($F26<>0,OFFSET(Existing_Commitments!$A25,0,$F26+O$4),\"\")","v":""},{"$f":"IF($F26<>0,OFFSET(Existing_Commitments!$A25,0,$F26+P$4),\"\")","v":""},{"$f":"IF($F26<>0,OFFSET(Existing_Commitments!$A25,0,$F26+Q$4),\"\")","v":""},{"$f":"IF($F26<>0,OFFSET(Existing_Commitments!$A25,0,$F26+R$4),\"\")","v":""}]
[null,null,null,null,{"$f":"Existing_Commitments!N26","v":22},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!26:26,0),0)","v":0},{"$f":"IF($F27<>0,OFFSET(Existing_Commitments!$A26,0,$F27+G$4),\"\")","v":""},{"$f":"IF($F27<>0,OFFSET(Existing_Commitments!$A26,0,$F27+H$4),\"\")","v":""},null,null,{"$f":"IF($F27<>0,OFFSET(Existing_Commitments!$A26,0,$F27+K$4),\"\")","v":""},{"$f":"IF($F27<>0,OFFSET(Existing_Commitments!$A26,0,$F27+L$4),\"\")","v":""},{"$f":"IF($F27<>0,OFFSET(Existing_Commitments!$A26,0,$F27+M$4),\"\")","v":""},{"$f":"IF($F27<>0,OFFSET(Existing_Commitments!$A26,0,$F27+N$4),\"\")","v":""},{"$f":"IF($F27<>0,OFFSET(Existing_Commitments!$A26,0,$F27+O$4),\"\")","v":""},{"$f":"IF($F27<>0,OFFSET(Existing_Commitments!$A26,0,$F27+P$4),\"\")","v":""},{"$f":"IF($F27<>0,OFFSET(Existing_Commitments!$A26,0,$F27+Q$4),\"\")","v":""},{"$f":"IF($F27<>0,OFFSET(Existing_Commitments!$A26,0,$F27+R$4),\"\")","v":""}]
[null,null,null,null,{"$f":"Existing_Commitments!N27","v":23},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!27:27,0),0)","v":0},{"$f":"IF($F28<>0,OFFSET(Existing_Commitments!$A27,0,$F28+G$4),\"\")","v":""},{"$f":"IF($F28<>0,OFFSET(Existing_Commitments!$A27,0,$F28+H$4),\"\")","v":""},null,null,{"$f":"IF($F28<>0,OFFSET(Existing_Commitments!$A27,0,$F28+K$4),\"\")","v":""},{"$f":"IF($F28<>0,OFFSET(Existing_Commitments!$A27,0,$F28+L$4),\"\")","v":""},{"$f":"IF($F28<>0,OFFSET(Existing_Commitments!$A27,0,$F28+M$4),\"\")","v":""},{"$f":"IF($F28<>0,OFFSET(Existing_Commitments!$A27,0,$F28+N$4),\"\")","v":""},{"$f":"IF($F28<>0,OFFSET(Existing_Commitments!$A27,0,$F28+O$4),\"\")","v":""},{"$f":"IF($F28<>0,OFFSET(Existing_Commitments!$A27,0,$F28+P$4),\"\")","v":""},{"$f":"IF($F28<>0,OFFSET(Existing_Commitments!$A27,0,$F28+Q$4),\"\")","v":""},{"$f":"IF($F28<>0,OFFSET(Existing_Commitments!$A27,0,$F28+R$4),\"\")","v":""}]
[null,null,null,null,{"$f":"Existing_Commitments!N28","v":24},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!28:28,0),0)","v":0},{"$f":"IF($F29<>0,OFFSET(Existing_Commitments!$A28,0,$F29+G$4),\"\")","v":""},{"$f":"IF($F29<>0,OFFSET(Existing_Commitments!$A28,0,$F29+H$4),\"\")","v":""},null,null,{"$f":"IF($F29<>0,OFFSET(Existing_Commitments!$A28,0,$F29+K$4),\"\")","v":""},{"$f":"IF($F29<>0,OFFSET(Existing_Commitments!$A28,0,$F29+L$4),\"\")","v":""},{"$f":"IF($F29<>0,OFFSET(Existing_Commitments!$A28,0,$F29+M$4),\"\")","v":""},{"$f":"IF($F29<>0,OFFSET(Existing_Commitments!$A28,0,$F29+N$4),\"\")","v":""},{"$f":"IF($F29<>0,OFFSET(Existing_Commitments!$A28,0,$F29+O$4),\"\")","v":""},{"$f":"IF($F29<>0,OFFSET(Existing_Commitments!$A28,0,$F29+P$4),\"\")","v":""},{"$f":"IF($F29<>0,OFFSET(Existing_Commitments!$A28,0,$F29+Q$4),\"\")","v":""},{"$f":"IF($F29<>0,OFFSET(Existing_Commitments!$A28,0,$F29+R$4),\"\")","v":""}]
[null,null,null,null,{"$f":"Existing_Commitments!N29","v":25},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!29:29,0),0)","v":0},{"$f":"IF($F30<>0,OFFSET(Existing_Commitments!$A29,0,$F30+G$4),\"\")","v":""},{"$f":"IF($F30<>0,OFFSET(Existing_Commitments!$A29,0,$F30+H$4),\"\")","v":""},null,null,{"$f":"IF($F30<>0,OFFSET(Existing_Commitments!$A29,0,$F30+K$4),\"\")","v":""},{"$f":"IF($F30<>0,OFFSET(Existing_Commitments!$A29,0,$F30+L$4),\"\")","v":""},{"$f":"IF($F30<>0,OFFSET(Existing_Commitments!$A29,0,$F30+M$4),\"\")","v":""},{"$f":"IF($F30<>0,OFFSET(Existing_Commitments!$A29,0,$F30+N$4),\"\")","v":""},{"$f":"IF($F30<>0,OFFSET(Existing_Commitments!$A29,0,$F30+O$4),\"\")","v":""},{"$f":"IF($F30<>0,OFFSET(Existing_Commitments!$A29,0,$F30+P$4),\"\")","v":""},{"$f":"IF($F30<>0,OFFSET(Existing_Commitments!$A29,0,$F30+Q$4),\"\")","v":""},{"$f":"IF($F30<>0,OFFSET(Existing_Commitments!$A29,0,$F30+R$4),\"\")","v":""}]
[null,null,null,null,{"$f":"Existing_Commitments!N30","v":26},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!30:30,0),0)","v":0},{"$f":"IF($F31<>0,OFFSET(Existing_Commitments!$A30,0,$F31+G$4),\"\")","v":""},{"$f":"IF($F31<>0,OFFSET(Existing_Commitments!$A30,0,$F31+H$4),\"\")","v":""},null,null,{"$f":"IF($F31<>0,OFFSET(Existing_Commitments!$A30,0,$F31+K$4),\"\")","v":""},{"$f":"IF($F31<>0,OFFSET(Existing_Commitments!$A30,0,$F31+L$4),\"\")","v":""},{"$f":"IF($F31<>0,OFFSET(Existing_Commitments!$A30,0,$F31+M$4),\"\")","v":""},{"$f":"IF($F31<>0,OFFSET(Existing_Commitments!$A30,0,$F31+N$4),\"\")","v":""},{"$f":"IF($F31<>0,OFFSET(Existing_Commitments!$A30,0,$F31+O$4),\"\")","v":""},{"$f":"IF($F31<>0,OFFSET(Existing_Commitments!$A30,0,$F31+P$4),\"\")","v":""},{"$f":"IF($F31<>0,OFFSET(Existing_Commitments!$A30,0,$F31+Q$4),\"\")","v":""},{"$f":"IF($F31<>0,OFFSET(Existing_Commitments!$A30,0,$F31+R$4),\"\")","v":""}]
[null,null,null,null,{"$f":"Existing_Commitments!N31","v":27},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!31:31,0),0)","v":0},{"$f":"IF($F32<>0,OFFSET(Existing_Commitments!$A31,0,$F32+G$4),\"\")","v":""},{"$f":"IF($F32<>0,OFFSET(Existing_Commitments!$A31,0,$F32+H$4),\"\")","v":""},null,null,{"$f":"IF($F32<>0,OFFSET(Existing_Commitments!$A31,0,$F32+K$4),\"\")","v":""},{"$f":"IF($F32<>0,OFFSET(Existing_Commitments!$A31,0,$F32+L$4),\"\")","v":""},{"$f":"IF($F32<>0,OFFSET(Existing_Commitments!$A31,0,$F32+M$4),\"\")","v":""},{"$f":"IF($F32<>0,OFFSET(Existing_Commitments!$A31,0,$F32+N$4),\"\")","v":""},{"$f":"IF($F32<>0,OFFSET(Existing_Commitments!$A31,0,$F32+O$4),\"\")","v":""},{"$f":"IF($F32<>0,OFFSET(Existing_Commitments!$A31,0,$F32+P$4),\"\")","v":""},{"$f":"IF($F32<>0,OFFSET(Existing_Commitments!$A31,0,$F32+Q$4),\"\")","v":""},{"$f":"IF($F32<>0,OFFSET(Existing_Commitments!$A31,0,$F32+R$4),\"\")","v":""}]
[null,null,null,null,{"$f":"Existing_Commitments!N32","v":28},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!32:32,0),0)","v":0},{"$f":"IF($F33<>0,OFFSET(Existing_Commitments!$A32,0,$F33+G$4),\"\")","v":""},{"$f":"IF($F33<>0,OFFSET(Existing_Commitments!$A32,0,$F33+H$4),\"\")","v":""},null,null,{"$f":"IF($F33<>0,OFFSET(Existing_Commitments!$A32,0,$F33+K$4),\"\")","v":""},{"$f":"IF($F33<>0,OFFSET(Existing_Commitments!$A32,0,$F33+L$4),\"\")","v":""},{"$f":"IF($F33<>0,OFFSET(Existing_Commitments!$A32,0,$F33+M$4),\"\")","v":""},{"$f":"IF($F33<>0,OFFSET(Existing_Commitments!$A32,0,$F33+N$4),\"\")","v":""},{"$f":"IF($F33<>0,OFFSET(Existing_Commitments!$A32,0,$F33+O$4),\"\")","v":""},{"$f":"IF($F33<>0,OFFSET(Existing_Commitments!$A32,0,$F33+P$4),\"\")","v":""},{"$f":"IF($F33<>0,OFFSET(Existing_Commitments!$A32,0,$F33+Q$4),\"\")","v":""},{"$f":"IF($F33<>0,OFFSET(Existing_Commitments!$A32,0,$F33+R$4),\"\")","v":""}]
[null,null,null,null,{"$f":"Existing_Commitments!N33","v":29},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!33:33,0),0)","v":0},{"$f":"IF($F34<>0,OFFSET(Existing_Commitments!$A33,0,$F34+G$4),\"\")","v":""},{"$f":"IF($F34<>0,OFFSET(Existing_Commitments!$A33,0,$F34+H$4),\"\")","v":""},null,null,{"$f":"IF($F34<>0,OFFSET(Existing_Commitments!$A33,0,$F34+K$4),\"\")","v":""},{"$f":"IF($F34<>0,OFFSET(Existing_Commitments!$A33,0,$F34+L$4),\"\")","v":""},{"$f":"IF($F34<>0,OFFSET(Existing_Commitments!$A33,0,$F34+M$4),\"\")","v":""},{"$f":"IF($F34<>0,OFFSET(Existing_Commitments!$A33,0,$F34+N$4),\"\")","v":""},{"$f":"IF($F34<>0,OFFSET(Existing_Commitments!$A33,0,$F34+O$4),\"\")","v":""},{"$f":"IF($F34<>0,OFFSET(Existing_Commitments!$A33,0,$F34+P$4),\"\")","v":""},{"$f":"IF($F34<>0,OFFSET(Existing_Commitments!$A33,0,$F34+Q$4),\"\")","v":""},{"$f":"IF($F34<>0,OFFSET(Existing_Commitments!$A33,0,$F34+R$4),\"\")","v":""}]
[null,null,null,null,{"$f":"Existing_Commitments!N34","v":30},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!34:34,0),0)","v":0},{"$f":"IF($F35<>0,OFFSET(Existing_Commitments!$A34,0,$F35+G$4),\"\")","v":""},{"$f":"IF($F35<>0,OFFSET(Existing_Commitments!$A34,0,$F35+H$4),\"\")","v":""},null,null,{"$f":"IF($F35<>0,OFFSET(Existing_Commitments!$A34,0,$F35+K$4),\"\")","v":""},{"$f":"IF($F35<>0,OFFSET(Existing_Commitments!$A34,0,$F35+L$4),\"\")","v":""},{"$f":"IF($F35<>0,OFFSET(Existing_Commitments!$A34,0,$F35+M$4),\"\")","v":""},{"$f":"IF($F35<>0,OFFSET(Existing_Commitments!$A34,0,$F35+N$4),\"\")","v":""},{"$f":"IF($F35<>0,OFFSET(Existing_Commitments!$A34,0,$F35+O$4),\"\")","v":""},{"$f":"IF($F35<>0,OFFSET(Existing_Commitments!$A34,0,$F35+P$4),\"\")","v":""},{"$f":"IF($F35<>0,OFFSET(Existing_Commitments!$A34,0,$F35+Q$4),\"\")","v":""},{"$f":"IF($F35<>0,OFFSET(Existing_Commitments!$A34,0,$F35+R$4),\"\")","v":""}]
[null,null,null,null,{"$f":"Existing_Commitments!N35","v":31},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!35:35,0),0)","v":0},{"$f":"IF($F36<>0,OFFSET(Existing_Commitments!$A35,0,$F36+G$4),\"\")","v":""},{"$f":"IF($F36<>0,OFFSET(Existing_Commitments!$A35,0,$F36+H$4),\"\")","v":""},null,null,{"$f":"IF($F36<>0,OFFSET(Existing_Commitments!$A35,0,$F36+K$4),\"\")","v":""},{"$f":"IF($F36<>0,OFFSET(Existing_Commitments!$A35,0,$F36+L$4),\"\")","v":""},{"$f":"IF($F36<>0,OFFSET(Existing_Commitments!$A35,0,$F36+M$4),\"\")","v":""},{"$f":"IF($F36<>0,OFFSET(Existing_Commitments!$A35,0,$F36+N$4),\"\")","v":""},{"$f":"IF($F36<>0,OFFSET(Existing_Commitments!$A35,0,$F36+O$4),\"\")","v":""},{"$f":"IF($F36<>0,OFFSET(Existing_Commitments!$A35,0,$F36+P$4),\"\")","v":""},{"$f":"IF($F36<>0,OFFSET(Existing_Commitments!$A35,0,$F36+Q$4),\"\")","v":""},{"$f":"IF($F36<>0,OFFSET(Existing_Commitments!$A35,0,$F36+R$4),\"\")","v":""}]
[null,null,null,null,{"$f":"Existing_Commitments!N36","v":32},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!36:36,0),0)","v":0},{"$f":"IF($F37<>0,OFFSET(Existing_Commitments!$A36,0,$F37+G$4),\"\")","v":""},{"$f":"IF($F37<>0,OFFSET(Existing_Commitments!$A36,0,$F37+H$4),\"\")","v":""},null,null,{"$f":"IF($F37<>0,OFFSET(Existing_Commitments!$A36,0,$F37+K$4),\"\")","v":""},{"$f":"IF($F37<>0,OFFSET(Existing_Commitments!$A36,0,$F37+L$4),\"\")","v":""},{"$f":"IF($F37<>0,OFFSET(Existing_Commitments!$A36,0,$F37+M$4),\"\")","v":""},{"$f":"IF($F37<>0,OFFSET(Existing_Commitments!$A36,0,$F37+N$4),\"\")","v":""},{"$f":"IF($F37<>0,OFFSET(Existing_Commitments!$A36,0,$F37+O$4),\"\")","v":""},{"$f":"IF($F37<>0,OFFSET(Existing_Commitments!$A36,0,$F37+P$4),\"\")","v":""},{"$f":"IF($F37<>0,OFFSET(Existing_Commitments!$A36,0,$F37+Q$4),\"\")","v":""},{"$f":"IF($F37<>0,OFFSET(Existing_Commitments!$A36,0,$F37+R$4),\"\")","v":""}]
[null,null,null,null,{"$f":"Existing_Commitments!N37","v":33},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!37:37,0),0)","v":0},{"$f":"IF($F38<>0,OFFSET(Existing_Commitments!$A37,0,$F38+G$4),\"\")","v":""},{"$f":"IF($F38<>0,OFFSET(Existing_Commitments!$A37,0,$F38+H$4),\"\")","v":""},null,null,{"$f":"IF($F38<>0,OFFSET(Existing_Commitments!$A37,0,$F38+K$4),\"\")","v":""},{"$f":"IF($F38<>0,OFFSET(Existing_Commitments!$A37,0,$F38+L$4),\"\")","v":""},{"$f":"IF($F38<>0,OFFSET(Existing_Commitments!$A37,0,$F38+M$4),\"\")","v":""},{"$f":"IF($F38<>0,OFFSET(Existing_Commitments!$A37,0,$F38+N$4),\"\")","v":""},{"$f":"IF($F38<>0,OFFSET(Existing_Commitments!$A37,0,$F38+O$4),\"\")","v":""},{"$f":"IF($F38<>0,OFFSET(Existing_Commitments!$A37,0,$F38+P$4),\"\")","v":""},{"$f":"IF($F38<>0,OFFSET(Existing_Commitments!$A37,0,$F38+Q$4),\"\")","v":""},{"$f":"IF($F38<>0,OFFSET(Existing_Commitments!$A37,0,$F38+R$4),\"\")","v":""}]
[null,null,null,null,{"$f":"Existing_Commitments!N38","v":34},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!38:38,0),0)","v":0},{"$f":"IF($F39<>0,OFFSET(Existing_Commitments!$A38,0,$F39+G$4),\"\")","v":""},{"$f":"IF($F39<>0,OFFSET(Existing_Commitments!$A38,0,$F39+H$4),\"\")","v":""},null,null,{"$f":"IF($F39<>0,OFFSET(Existing_Commitments!$A38,0,$F39+K$4),\"\")","v":""},{"$f":"IF($F39<>0,OFFSET(Existing_Commitments!$A38,0,$F39+L$4),\"\")","v":""},{"$f":"IF($F39<>0,OFFSET(Existing_Commitments!$A38,0,$F39+M$4),\"\")","v":""},{"$f":"IF($F39<>0,OFFSET(Existing_Commitments!$A38,0,$F39+N$4),\"\")","v":""},{"$f":"IF($F39<>0,OFFSET(Existing_Commitments!$A38,0,$F39+O$4),\"\")","v":""},{"$f":"IF($F39<>0,OFFSET(Existing_Commitments!$A38,0,$F39+P$4),\"\")","v":""},{"$f":"IF($F39<>0,OFFSET(Existing_Commitments!$A38,0,$F39+Q$4),\"\")","v":""},{"$f":"IF($F39<>0,OFFSET(Existing_Commitments!$A38,0,$F39+R$4),\"\")","v":""}]
[null,null,null,null,{"$f":"Existing_Commitments!N39","v":35},{"$f":"IFERROR(MATCH(TRUE,Existing_Commitments!39:39,0),0)","v":0},{"$f":"IF($F40<>0,OFFSET(Existing_Commitments!$A39,0,$F40+G$4),\"\")","v":""},{"$f":"IF($F40<>0,OFFSET(Existing_Commitments!$A39,0,$F40+H$4),\"\")","v":""},null,null,{"$f":"IF($F40<>0,OFFSET(Existing_Commitments!$A39,0,$F40+K$4),\"\")","v":""},{"$f":"IF($F40<>0,OFFSET(Existing_Commitments!$A39,0,$F40+L$4),\"\")","v":""},{"$f":"IF($F40<>0,OFFSET(Existing_Commitments!$A39,0,$F40+M$4),\"\")","v":""},{"$f":"IF($F40<>0,OFFSET(Existing_Commitments!$A39,0,$F40+N$4),\"\")","v":""},{"$f":"IF($F40<>0,OFFSET(Existing_Commitments!$A39,0,$F40+O$4),\"\")","v":""},{"$f":"IF($F40<>0,OFFSET(Existing_Commitments!$A39,0,$F40+P$4),\"\")","v":""},{"$f":"IF($F40<>0,OFFSET(Existing_Commitments!$A39,0,$F40+Q$4),\"\")","v":""},{"$f":"IF($F40<>0,OFFSET(Existing_Commitments!$A39,0,$F40+R$4),\"\")","v":""}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H6:H40)+CC_Existing_Amount","v":0},null,null,{"$f":"SUM(K6:K40)+(CC_Existing_Amount*CCRate)","v":0},null,null,{"$f":"SUM(N6:N40)+(CC_Existing_Amount*CCRate)","v":0},{"$f":"SUM(O6:O40)","v":0},{"$f":"SUM(P6:P40)","v":0},{"$f":"SUM(Q6:Q40)","v":0},{"$f":"SUM(R6:R40)","v":0}]
[]
[null,null,null,"Count of Existing Commitments",null,{"$f":"COUNTIF(F6:F40,\"<>0\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Existing_Invest_Commitment_Pool",{"$f":"SUMIF(L6:L40,\"Y\",P6:P40)","v":0}]
[]
[null,null,null,"RentBoardIsNotValid",{"$f":"IF(SUM(D47:D81)>0,TRUE,FALSE)","v":false}]
[null,null,1,{"$f":"IF(G6=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K6<MinimumRentalBoardCommitment,1,0),0)","v":0}]
[null,null,2,{"$f":"IF(G7=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K7<MinimumRentalBoardCommitment,1,0),0)","v":0}]
[null,null,3,{"$f":"IF(G8=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K8<MinimumRentalBoardCommitment,1,0),0)","v":0}]
[null,null,4,{"$f":"IF(G9=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K9<MinimumRentalBoardCommitment,1,0),0)","v":0}]
[null,null,5,{"$f":"IF(G10=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K10<MinimumRentalBoardCommitment,1,0),0)","v":0}]
[null,null,6,{"$f":"IF(G11=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K11<MinimumRentalBoardCommitment,1,0),0)","v":0}]
[null,null,7,{"$f":"IF(G12=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K12<MinimumRentalBoardCommitment,1,0),0)","v":0}]
[null,null,8,{"$f":"IF(G13=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K13<MinimumRentalBoardCommitment,1,0),0)","v":0}]
[null,null,9,{"$f":"IF(G14=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K14<MinimumRentalBoardCommitment,1,0),0)","v":0}]
[null,null,10,{"$f":"IF(G15=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K15<MinimumRentalBoardCommitment,1,0),0)","v":0}]
[null,null,11,{"$f":"IF(G16=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K16<MinimumRentalBoardCommitment,1,0),0)","v":0}]
[null,null,12,{"$f":"IF(G17=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K17<MinimumRentalBoardCommitment,1,0),0)","v":0}]
[null,null,13,{"$f":"IF(G18=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K18<MinimumRentalBoardCommitment,1,0),0)","v":0}]
[null,null,14,{"$f":"IF(G19=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K19<MinimumRentalBoardCommitment,1,0),0)","v":0}]
[null,null,15,{"$f":"IF(G20=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K20<MinimumRentalBoardCommitment,1,0),0)","v":0}]
[null,null,16,{"$f":"IF(G21=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K21<MinimumRentalBoardCommitment,1,0),0)","v":0}]
[null,null,17,{"$f":"IF(G22=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K22<MinimumRentalBoardCommitment,1,0),0)","v":0}]
[null,null,18,{"$f":"IF(G23=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K23<MinimumRentalBoardCommitment,1,0),0)","v":0}]
[null,null,19,{"$f":"IF(G24=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K24<MinimumRentalBoardCommitment,1,0),0)","v":0}]
[null,null,20,{"$f":"IF(G25=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K25<MinimumRentalBoardCommitment,1,0),0)","v":0}]
[null,null,21,{"$f":"IF(G26=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K26<MinimumRentalBoardCommitment,1,0),0)","v":0}]
[null,null,22,{"$f":"IF(G27=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K27<MinimumRentalBoardCommitment,1,0),0)","v":0}]
[null,null,23,{"$f":"IF(G28=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K28<MinimumRentalBoardCommitment,1,0),0)","v":0}]
[null,null,24,{"$f":"IF(G29=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K29<MinimumRentalBoardCommitment,1,0),0)","v":0}]
[null,null,25,{"$f":"IF(G30=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K30<MinimumRentalBoardCommitment,1,0),0)","v":0}]
[null,null,26,{"$f":"IF(G31=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K31<MinimumRentalBoardCommitment,1,0),0)","v":0}]
[null,null,27,{"$f":"IF(G32=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K32<MinimumRentalBoardCommitment,1,0),0)","v":0}]
[null,null,28,{"$f":"IF(G33=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K33<MinimumRentalBoardCommitment,1,0),0)","v":0}]
[null,null,29,{"$f":"IF(G34=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K34<MinimumRentalBoardCommitment,1,0),0)","v":0}]
[null,null,30,{"$f":"IF(G35=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K35<MinimumRentalBoardCommitment,1,0),0)","v":0}]
[null,null,31,{"$f":"IF(G36=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K36<MinimumRentalBoardCommitment,1,0),0)","v":0}]
[null,null,32,{"$f":"IF(G37=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K37<MinimumRentalBoardCommitment,1,0),0)","v":0}]
[null,null,33,{"$f":"IF(G38=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K38<MinimumRentalBoardCommitment,1,0),0)","v":0}]
[null,null,34,{"$f":"IF(G39=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K39<MinimumRentalBoardCommitment,1,0),0)","v":0}]
[null,null,35,{"$f":"IF(G40=\"Board/Rental Commitment\",IF(Existing_Commitments_Result!K40<MinimumRentalBoardCommitment,1,0),0)","v":0}]

{"sheet":"Existing_Commitments","index":7,"n_rows":40,"n_cols":164,"rows_kept":40,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,"StartOffset_In_Existing",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential Loan P&I",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential Loan IO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Secured Personal Loan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unsecured Personal Loan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Child Maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HECS/HELP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Board/Rental Commitment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Line Of Credit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12]
[null,"TypeOfProduct_Existing","Type of Product","Amount/Limit ($)","Remaining P&I Loan Term (# months)","Contractual Rate (%)","Monthly Commitment Payment ($)","Investment?","Comment",null,null,null,null,null,null,"Type of Product","Amount/Limit ($)","Remaining P&I Loan Term (m)","Contractual Rate %","Monthly Commitment Payment ($)","Investment?","Comment","Sensitised Commitment","Sensitised Amount on Existing Loan ","Deductible Interest",null,null,null,null,null,null,null,{"$f":"P4","v":"Type of Product"},{"$f":"Q4","v":"Amount/Limit ($)"},"Remaining P&I Loan Term (m)","Contractual Rate %",{"$f":"T4","v":"Monthly Commitment Payment ($)"},"Investment?","Comment","Sensitised Commitment","Sensitised Amount on Existing Loan ","Deductible Interest",0,0,0,null,null,null,null,{"$f":"P4","v":"Type of Product"},{"$f":"Q4","v":"Amount/Limit ($)"},"Remaining P&I Loan Term (m)","Contractual Rate %",{"$f":"T4","v":"Monthly Commitment Payment ($)"},{"$f":"U4","v":"Investment?"},{"$f":"V4","v":"Comment"},{"$f":"AN4","v":"Sensitised Commitment"},"Sensitised Amount on Existing Loan ","Deductible Interest",0,0,0,null,null,null,null,{"$f":"P4","v":"Type of Product"},{"$f":"Q4","v":"Amount/Limit ($)"},"Remaining P&I Loan Term (m)","Contractual Rate %",{"$f":"T4","v":"Monthly Commitment Payment ($)"},{"$f":"U4","v":"Investment?"},{"$f":"V4","v":"Comment"},{"$f":"BE4","v":"Sensitised Commitment"},"Sensitised Amount on Existing Loan ","Deductible Interest",0,0,0,null,null,null,null,{"$f":"BO4","v":"Type of Product"},{"$f":"BP4","v":"Amount/Limit ($)"},"Remaining P&I Loan Term (m)","Contractual Rate %",{"$f":"BS4","v":"Monthly Commitment Payment ($)"},"Investment?","Comment","Sensitised Commitment","Sensitised Amount on Existing Loan ","Deductible Interest",0,0,0,null,null,null,null,{"$f":"CF4","v":"Type of Product"},{"$f":"CG4","v":"Amount/Limit ($)"},"Remaining P&I Loan Term (m)","Contractual Rate %",{"$f":"CJ4","v":"Monthly Commitment Payment ($)"},"Investment?","Comment","Sensitised Commitment","Sensitised Amount on Existing Loan ","Deductible Interest",0,0,0,null,null,null,null,{"$f":"CW4","v":"Type of Product"},{"$f":"CX4","v":"Amount/Limit ($)"},"Remaining P&I Loan Term (m)","Contractual Rate %",{"$f":"DA4","v":"Monthly Commitment Payment ($)"},"Investment?","Comment","Sensitised Commitment","Sensitised Amount on Existing Loan ","Deductible Interest",0,0,0,null,null,null,null,{"$f":"DN4","v":"Type of Product"},{"$f":"DO4","v":"Amount/Limit ($)"},"Remaining P&I Loan Term (m)","Contractual Rate %",{"$f":"DR4","v":"Monthly Commitment Payment ($)"},"Investment?","Comment","Sensitised Commitment","Sensitised Amount on Existing Loan ","Deductible Interest",0,0,0,null,null,null,null,{"$f":"EE4","v":"Type of Product"},{"$f":"EF4","v":"Amount/Limit ($)"},"Remaining P&I Loan Term (m)","Contractual Rate %",{"$f":"EI4","v":"Monthly Commitment Payment ($)"},"Investment?","Comment","Sensitised Commitment","Sensitised Amount on Existing Loan ","Deductible Interest",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N5,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N5,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($O5,OFFSET(Type_Of_Product_Existing_Heading,$N5,P$3),\"\")","v":""},{"$f":"IF($O5,OFFSET(Type_Of_Product_Existing_Heading,$N5,Q$3),\"\")","v":""},{"$f":"IF(O5,OFFSET(Type_Of_Product_Existing_Heading,N5,R$3),\"\")","v":""},{"$f":"IF(O5,OFFSET(Type_Of_Product_Existing_Heading,N5,S$3),\"\")","v":""},{"$f":"IF($O5,OFFSET(Type_Of_Product_Existing_Heading,$N5,T$3),\"\")","v":""},{"$f":"IF($O5,OFFSET(Type_Of_Product_Existing_Heading,$N5,U$3),\"\")","v":""},"",{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),(((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-12))))),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-22))))),PMT((IF(AND(OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)) <> \"\",OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)) <> 0),MAX(OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18))+MAX(InterestRateBuffer,InternalMarginRate),\nInterestFloorRate),(ECAssessmentRate+MAX(InterestRateBuffer,InternalMarginRate))))/12,(OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))),-(OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20)))),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-23))))),IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-17)))))=\"y\",(((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21)))))*IF(OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))<>0,(OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))),InterestRateForResInvestment))/12)*SplitPercentageOnPAndICommitmentForIntRepDeduction,0),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-24))))),0,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-25))))),0,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-26))))),0,\"\")","v":""},null,null,1,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE5,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE5,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($AF5,OFFSET(Type_Of_Product_Existing_Heading,$N5,AG$3),\"\")","v":""},"",{"$f":"IF(AF5,OFFSET(Type_Of_Product_Existing_Heading,AE5,AI$3),\"\")","v":""},{"$f":"IF(AF5,OFFSET(Type_Of_Product_Existing_Heading,AE5,AJ$3),\"\")","v":""},{"$f":"IF($AF5,OFFSET(Type_Of_Product_Existing_Heading,$N5,AK$3),\"\")","v":""},"","",{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),(((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-12))))),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-22))))),PMT((IF(AND(OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)) <> \"\",OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)) <> 0),MAX(OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18))+MAX(InterestRateBuffer,InternalMarginRate),\nInterestFloorRate),(ECAssessmentRate+MAX(InterestRateBuffer,InternalMarginRate))))/12,IF(AND(OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))<>\"\",OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))<>0),OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19)),25*12),-(OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20)))),\"\")","v":""},{"$f":"IF($AF5,IF(AL5=\"Y\",(OFFSET(Type_Of_Product_Existing_Heading,$N5,$AH$3)*IF($AJ5<>0,$AJ5,InterestRateForResInvestment))/12,0),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-24))))),0,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-25))))),0,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-26))))),0,\"\")","v":""},null,null,1,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV5,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV5,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($AW5,OFFSET(Type_Of_Product_Existing_Heading,$AV5,AX$3),\"\")","v":""},"",{"$f":"IF(AW5,OFFSET(Type_Of_Product_Existing_Heading,AV5,AZ$3),\"\")","v":""},{"$f":"IF(AW5,OFFSET(Type_Of_Product_Existing_Heading,AV5,BA$3),\"\")","v":""},{"$f":"IF($AW5,OFFSET(Type_Of_Product_Existing_Heading,$AV5,BB$3),\"\")","v":""},"","",{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),(((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))+(((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-12))))),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-22))))),0,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-23))))),0,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-24))))),0,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-25))))),0,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-26))))),0,\"\")","v":""},null,null,1,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM5,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM5,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($BN5,OFFSET(Type_Of_Product_Existing_Heading,$BM5,BO$3),\"\")","v":""},"",{"$f":"IF(BN5,OFFSET(Type_Of_Product_Existing_Heading,BM5,BQ$3),\"\")","v":""},{"$f":"IF(BN5,OFFSET(Type_Of_Product_Existing_Heading,BM5,BR$3),\"\")","v":""},"","",{"$f":"IF($BN5,OFFSET(Type_Of_Product_Existing_Heading,$BM5,BU$3),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),(((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))+(((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-12))))),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-22))))),0,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-23))))),0,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-24))))),0,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-25))))),0,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-26))))),0,\"\")","v":""},null,null,1,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD5,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD5,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($CE5,OFFSET(Type_Of_Product_Existing_Heading,$CD5,CF$3),\"\")","v":""},"",{"$f":"IF(CE5,OFFSET(Type_Of_Product_Existing_Heading,CD5,CH$3),\"\")","v":""},{"$f":"IF(CE5,OFFSET(Type_Of_Product_Existing_Heading,CD5,CI$3),\"\")","v":""},"","",{"$f":"IF($CE5,OFFSET(Type_Of_Product_Existing_Heading,$CD5,CL$3),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),(((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))+(((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-12))))),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-22))))),0,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-23))))),0,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-24))))),0,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-25))))),0,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-26))))),0,\"\")","v":""},null,null,1,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU5,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU5,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($CV5,OFFSET(Type_Of_Product_Existing_Heading,$CU5,CW$3),\"\")","v":""},"",{"$f":"IF(CV5,OFFSET(Type_Of_Product_Existing_Heading,CU5,CY$3),\"\")","v":""},{"$f":"IF(CV5,OFFSET(Type_Of_Product_Existing_Heading,CU5,CZ$3),\"\")","v":""},"","",{"$f":"IF($CV5,OFFSET(Type_Of_Product_Existing_Heading,$CU5,DC$3),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),(((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))+(((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-12))))),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-22))))),0,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-23))))),0,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-24))))),0,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-25))))),0,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-26))))),0,\"\")","v":""},null,null,1,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL5,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL5,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($DM5,OFFSET(Type_Of_Product_Existing_Heading,$DL5,DN$3),\"\")","v":""},"",{"$f":"IF(DM5,OFFSET(Type_Of_Product_Existing_Heading,DL5,DP$3),\"\")","v":""},{"$f":"IF(DM5,OFFSET(Type_Of_Product_Existing_Heading,DL5,DQ$3),\"\")","v":""},"","",{"$f":"IF($DM5,OFFSET(Type_Of_Product_Existing_Heading,$DL5,DT$3),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),(((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))+(((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-12))))),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-22))))),0,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-23))))),0,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-24))))),0,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-25))))),0,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-26))))),0,\"\")","v":""},null,null,1,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC5,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC5,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($ED5,OFFSET(Type_Of_Product_Existing_Heading,$EC5,EE$3),\"\")","v":""},"",{"$f":"IF(ED5,OFFSET(Type_Of_Product_Existing_Heading,EC5,EG$3),\"\")","v":""},{"$f":"IF(ED5,OFFSET(Type_Of_Product_Existing_Heading,EC5,EH$3),\"\")","v":""},"","",{"$f":"IF($ED5,OFFSET(Type_Of_Product_Existing_Heading,$EC5,EK$3),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),(((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-12))))),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-22))))),(PMT((IF(AND(OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)) <> \"\",OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18)) <> 0),MAX(OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-18))+MAX(InterestRateBuffer,InternalMarginRate),\nInterestFloorRate),(ECAssessmentRate+MAX(InterestRateBuffer,InternalMarginRate))))/12,(IF(AND(((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))))<>\"\",((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))))))<>0),(OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-19))), 300)),-(OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-20))))),\"\")","v":""},{"$f":"IF($ED5,IF(EJ5=\"Y\",(OFFSET(Type_Of_Product_Existing_Heading,$EC5,EF$3)*IF($EH5<>0,$EH5,InterestRateForResInvestment))/12,0),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-24))))),0,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-25))))),0,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-26))))),0,\"\")","v":""},null,null,1,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET5,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET5,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($EU5,OFFSET(Type_Of_Product_Existing_Heading,$ET5,EV$3),\"\")","v":""},"",{"$f":"IF(EU5,OFFSET(Type_Of_Product_Existing_Heading,ET5,EX$3),\"\")","v":""},{"$f":"IF(EU5,OFFSET(Type_Of_Product_Existing_Heading,ET5,EY$3),\"\")","v":""},"","","",{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),(((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-16)))))+(((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-12))))),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-22))))),0,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-23))))),0,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-24))))),0,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-25))))),0,\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-26))))),0,\"\")","v":""}]
[null,"Residential Loan P&I","Residential Loan P&I",null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N6,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N6,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($O6,OFFSET(Type_Of_Product_Existing_Heading,$N6,P$3),\"\")","v":""},"","","","","",{"$f":"IF($O6,OFFSET(Type_Of_Product_Existing_Heading,$N6,V$3),\"\")","v":""},{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),(((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-12))))),\"\")","v":""},"","","","","",null,null,2,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE6,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE6,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),(((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-12))))),\"\")","v":""},"","","","","",null,null,2,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV6,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV6,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,2,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM6,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM6,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,2,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD6,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD6,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,2,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU6,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU6,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,2,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL6,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL6,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,2,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC6,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC6,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,2,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET6,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET6,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",""]
[null,"Residential Loan IO","Residential Loan IO",null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N7,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N7,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","",{"$f":"IF((((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-21))))),(((OFFSET(StartOffset_In_Existing,(CELL(\"row\",THIS_CELL)-1),(CELL(\"col\",THIS_CELL)-12))))),\"\")","v":""},"","","","","",null,null,3,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE7,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE7,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,3,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV7,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV7,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,3,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM7,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM7,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,3,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD7,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD7,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,3,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU7,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU7,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,3,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL7,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL7,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,3,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC7,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC7,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,3,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET7,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET7,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",""]
[null,"Secured Personal Loan","Secured Personal Loan",null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N8,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N8,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,4,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE8,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE8,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,4,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV8,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV8,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,4,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM8,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM8,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,4,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD8,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD8,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,4,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU8,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU8,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,4,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL8,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL8,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,4,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC8,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC8,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,4,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET8,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET8,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",""]
[null,"Unsecured Personal Loan","Unsecured Personal Loan",null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N9,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N9,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,5,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE9,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE9,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,5,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV9,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV9,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,5,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM9,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM9,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,5,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD9,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD9,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,5,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU9,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU9,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,5,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL9,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL9,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,5,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC9,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC9,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,5,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET9,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET9,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",""]
[null,"Line Of Credit","Line Of Credit",null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N10,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N10,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,6,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE10,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE10,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,6,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV10,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV10,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,6,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM10,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM10,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","",{"$f":"IF($BN10,OFFSET(Type_Of_Product_Existing_Heading,$BM10,BS$3),\"\")","v":""},"","","","","","","","",null,null,6,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD10,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD10,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,6,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU10,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU10,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,6,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL10,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL10,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,6,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC10,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC10,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,6,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET10,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET10,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",""]
[null,"Child Maintenance","Child Maintenance",null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N11,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N11,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,7,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE11,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE11,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,7,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV11,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV11,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,7,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM11,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM11,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,7,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD11,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD11,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,7,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU11,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU11,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,7,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL11,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL11,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,7,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC11,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC11,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,7,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET11,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET11,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",""]
[null,"HECS/HELP","HECS/HELP",null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N12,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N12,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,8,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE12,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE12,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,8,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV12,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV12,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,8,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM12,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM12,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,8,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD12,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD12,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,8,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU12,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU12,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,8,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL12,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL12,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,8,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC12,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC12,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,8,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET12,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET12,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",""]
[null,"Board/Rental Commitment","Board/Rental Commitment",null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N13,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N13,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,9,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE13,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE13,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,9,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV13,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV13,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,9,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM13,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM13,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,9,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD13,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD13,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,9,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU13,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU13,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,9,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL13,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL13,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,9,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC13,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC13,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,9,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET13,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET13,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",""]
[null,"Other","Other",null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N14,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N14,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,10,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE14,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE14,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,10,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV14,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV14,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,10,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM14,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM14,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,10,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD14,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD14,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,10,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU14,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU14,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,10,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL14,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL14,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,10,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC14,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC14,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,10,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET14,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET14,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N15,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N15,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($O15,OFFSET(Type_Of_Product_Existing_Heading,$N15,P$3),\"\")","v":""},"","","","","","","","","","","","",null,null,11,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE15,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE15,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,11,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV15,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV15,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,11,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM15,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM15,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($BN15,OFFSET(Type_Of_Product_Existing_Heading,$BM15,BO$3),\"\")","v":""},"","","","","","","","","","","","",null,null,11,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD15,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD15,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($CE15,OFFSET(Type_Of_Product_Existing_Heading,$CD15,CF$3),\"\")","v":""},"","","","","","","","","","","","",null,null,11,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU15,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU15,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($CV15,OFFSET(Type_Of_Product_Existing_Heading,$CU15,CW$3),\"\")","v":""},"","","","","","","","","","","","",null,null,11,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL15,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL15,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($DM15,OFFSET(Type_Of_Product_Existing_Heading,$DL15,DN$3),\"\")","v":""},"","","","","","","","","","","","",null,null,11,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC15,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC15,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($ED15,OFFSET(Type_Of_Product_Existing_Heading,$EC15,EE$3),\"\")","v":""},"","","","","","","","","","","","",null,null,11,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET15,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET15,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($EU15,OFFSET(Type_Of_Product_Existing_Heading,$ET15,EV$3),\"\")","v":""},"","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N16,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N16,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,12,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE16,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE16,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,12,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV16,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV16,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,12,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM16,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM16,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,12,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD16,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD16,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,12,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU16,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU16,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,12,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL16,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL16,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,12,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC16,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC16,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,12,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET16,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET16,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N17,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N17,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,13,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE17,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE17,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,13,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV17,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV17,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,13,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM17,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM17,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,13,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD17,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD17,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,13,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU17,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU17,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,13,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL17,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL17,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,13,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC17,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC17,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,13,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET17,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET17,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N18,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N18,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,14,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE18,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE18,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,14,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV18,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV18,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,14,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM18,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM18,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,14,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD18,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD18,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,14,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU18,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU18,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,14,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL18,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL18,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,14,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC18,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC18,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,14,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET18,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET18,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N19,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N19,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,15,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE19,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE19,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,15,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV19,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV19,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,15,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM19,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM19,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,15,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD19,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD19,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,15,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU19,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU19,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,15,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL19,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL19,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,15,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC19,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC19,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,15,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET19,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET19,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N20,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N20,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,16,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE20,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE20,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,16,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV20,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV20,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,16,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM20,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM20,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,16,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD20,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD20,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,16,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU20,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU20,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,16,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL20,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL20,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,16,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC20,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC20,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,16,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET20,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET20,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N21,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N21,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,17,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE21,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE21,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,17,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV21,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV21,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,17,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM21,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM21,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,17,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD21,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD21,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,17,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU21,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU21,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,17,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL21,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL21,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,17,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC21,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC21,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,17,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET21,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET21,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N22,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N22,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,18,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE22,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE22,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,18,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV22,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV22,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,18,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM22,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM22,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,18,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD22,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD22,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,18,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU22,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU22,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,18,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL22,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL22,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,18,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC22,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC22,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,18,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET22,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET22,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N23,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N23,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,19,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE23,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE23,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,19,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV23,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV23,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,19,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM23,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM23,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,19,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD23,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD23,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,19,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU23,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU23,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,19,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL23,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL23,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,19,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC23,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC23,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,19,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET23,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET23,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N24,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N24,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,20,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE24,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE24,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,20,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV24,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV24,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,20,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM24,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM24,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,20,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD24,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD24,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,20,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU24,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU24,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,20,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL24,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL24,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,20,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC24,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC24,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,20,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET24,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET24,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N25,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N25,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($O25,OFFSET(Type_Of_Product_Existing_Heading,$N25,P$3),\"\")","v":""},"","","","","","","","","","","","",null,null,21,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE25,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE25,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($AF25,OFFSET(Type_Of_Product_Existing_Heading,$N25,AG$3),\"\")","v":""},"","","",{"$f":"IF($AF25,OFFSET(Type_Of_Product_Existing_Heading,$N25,AK$3),\"\")","v":""},"","","","","","","","",null,null,21,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV25,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV25,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($AW25,OFFSET(Type_Of_Product_Existing_Heading,$AV25,AX$3),\"\")","v":""},"","","",{"$f":"IF($AW25,OFFSET(Type_Of_Product_Existing_Heading,$AV25,BB$3),\"\")","v":""},"","","","","","","","",null,null,21,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM25,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM25,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($BN25,OFFSET(Type_Of_Product_Existing_Heading,$BM25,BO$3),\"\")","v":""},"","","","","","","","","","","","",null,null,21,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD25,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD25,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($CE25,OFFSET(Type_Of_Product_Existing_Heading,$CD25,CF$3),\"\")","v":""},"","","","","","","","","","","","",null,null,21,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU25,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU25,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($CV25,OFFSET(Type_Of_Product_Existing_Heading,$CU25,CW$3),\"\")","v":""},"","","","","","","","","","","","",null,null,21,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL25,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL25,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($DM25,OFFSET(Type_Of_Product_Existing_Heading,$DL25,DN$3),\"\")","v":""},"","","","","","","","","","","","",null,null,21,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC25,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC25,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($ED25,OFFSET(Type_Of_Product_Existing_Heading,$EC25,EE$3),\"\")","v":""},"","","","","","","","","","","","",null,null,21,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET25,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET25,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},{"$f":"IF($EU25,OFFSET(Type_Of_Product_Existing_Heading,$ET25,EV$3),\"\")","v":""},"","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N26,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N26,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,22,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE26,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE26,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,22,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV26,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV26,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,22,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM26,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM26,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,22,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD26,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD26,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,22,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU26,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU26,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,22,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL26,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL26,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,22,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC26,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC26,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,22,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET26,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET26,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N27,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N27,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,23,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE27,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE27,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,23,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV27,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV27,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,23,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM27,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM27,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,23,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD27,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD27,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,23,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU27,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU27,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,23,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL27,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL27,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,23,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC27,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC27,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,23,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET27,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET27,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N28,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N28,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,24,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE28,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE28,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,24,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV28,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV28,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,24,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM28,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM28,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,24,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD28,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD28,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,24,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU28,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU28,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,24,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL28,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL28,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,24,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC28,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC28,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,24,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET28,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET28,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N29,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N29,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,25,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE29,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE29,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,25,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV29,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV29,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,25,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM29,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM29,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,25,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD29,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD29,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,25,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU29,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU29,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,25,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL29,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL29,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,25,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC29,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC29,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,25,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET29,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET29,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,26,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N30,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N30,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,26,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE30,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE30,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,26,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV30,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV30,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,26,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM30,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM30,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,26,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD30,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD30,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,26,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU30,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU30,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,26,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL30,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL30,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,26,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC30,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC30,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,26,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET30,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET30,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,27,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N31,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N31,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,27,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE31,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE31,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,27,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV31,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV31,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,27,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM31,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM31,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,27,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD31,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD31,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,27,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU31,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU31,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,27,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL31,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL31,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,27,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC31,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC31,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,27,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET31,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET31,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,28,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N32,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N32,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,28,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE32,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE32,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,28,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV32,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV32,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,28,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM32,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM32,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,28,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD32,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD32,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,28,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU32,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU32,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,28,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL32,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL32,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,28,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC32,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC32,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,28,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET32,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET32,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,29,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N33,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N33,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,29,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE33,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE33,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,29,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV33,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV33,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,29,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM33,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM33,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,29,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD33,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD33,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,29,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU33,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU33,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,29,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL33,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL33,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,29,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC33,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC33,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,29,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET33,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET33,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N34,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N34,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,30,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE34,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE34,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,30,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV34,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV34,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,30,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM34,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM34,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,30,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD34,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD34,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,30,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU34,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU34,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,30,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL34,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL34,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,30,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC34,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC34,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,30,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET34,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET34,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,31,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N35,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N35,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,31,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE35,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE35,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,31,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV35,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV35,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,31,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM35,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM35,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,31,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD35,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD35,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,31,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU35,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU35,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,31,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL35,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL35,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,31,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC35,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC35,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,31,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET35,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET35,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,32,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N36,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N36,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,32,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE36,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE36,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,32,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV36,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV36,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,32,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM36,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM36,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,32,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD36,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD36,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,32,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU36,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU36,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,32,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL36,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL36,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,32,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC36,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC36,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,32,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET36,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET36,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,33,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N37,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N37,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,33,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE37,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE37,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,33,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV37,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV37,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,33,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM37,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM37,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,33,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD37,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD37,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,33,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU37,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU37,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,33,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL37,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL37,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,33,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC37,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC37,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,33,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET37,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET37,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,34,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N38,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N38,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,34,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE38,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE38,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,34,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV38,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV38,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,34,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM38,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM38,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,34,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD38,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD38,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,34,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU38,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU38,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,34,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL38,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL38,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,34,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC38,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC38,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,34,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET38,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET38,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,35,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,N39,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(O$2,OFFSET(Type_Of_Product_Existing_Heading,N39,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,35,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AE39,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AF$2,OFFSET(Type_Of_Product_Existing_Heading,AE39,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,35,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,AV39,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(AW$2,OFFSET(Type_Of_Product_Existing_Heading,AV39,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,35,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,BM39,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(BN$2,OFFSET(Type_Of_Product_Existing_Heading,BM39,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,35,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CD39,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CE$2,OFFSET(Type_Of_Product_Existing_Heading,CD39,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,35,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,CU39,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(CV$2,OFFSET(Type_Of_Product_Existing_Heading,CU39,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,35,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,DL39,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(DM$2,OFFSET(Type_Of_Product_Existing_Heading,DL39,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,35,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,EC39,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(ED$2,OFFSET(Type_Of_Product_Existing_Heading,EC39,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","","",null,null,35,{"$f":"IF(ROW(OFFSET(Type_Of_Product_Existing_Heading,ET39,0))>=ROW(OFFSET(Type_Of_Product_Existing_END,0,0)),FALSE,IFERROR(IF(1=MATCH(EU$2,OFFSET(Type_Of_Product_Existing_Heading,ET39,0):OFFSET(Type_Of_Product_Existing_END,-1,0),0),TRUE,FALSE),FALSE))","v":false},"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"Totals",null,null,null,{"$f":"SUM(Q5:Q39)","v":0},{"$f":"SUM(R5:R39)","v":0},{"$f":"SUM(S5:S39)","v":0},{"$f":"SUM(T5:T39)","v":0},null,null,{"$f":"SUM(W5:W39)","v":0},0,0,0,0,0,null,"Totals",null,null,null,{"$f":"SUM(AH5:AH39)","v":0},{"$f":"SUM(AI5:AI39)","v":0},{"$f":"SUM(AJ5:AJ39)","v":0},{"$f":"SUM(AK5:AK39)","v":0},null,null,{"$f":"SUM(AN5:AN39)","v":0},0,0,0,0,0,null,"Totals",null,null,null,{"$f":"SUM(AY5:AY39)","v":0},{"$f":"SUM(AZ5:AZ39)","v":0},{"$f":"SUM(BA5:BA39)","v":0},{"$f":"SUM(BB5:BB39)","v":0},null,null,{"$f":"SUM(BE5:BE39)","v":0},0,0,0,0,0,null,"Totals",null,null,null,{"$f":"SUM(BP5:BP39)","v":0},{"$f":"SUM(BQ5:BQ39)","v":0},{"$f":"SUM(BR5:BR39)","v":0},{"$f":"SUM(BS5:BS39)","v":0},null,null,{"$f":"SUM(BV5:BV39)","v":0},0,0,0,0,0,null,"Totals",null,null,null,{"$f":"SUM(CG5:CG39)","v":0},{"$f":"SUM(CH5:CH39)","v":0},{"$f":"SUM(CI5:CI39)","v":0},{"$f":"SUM(CJ5:CJ39)","v":0},null,null,{"$f":"SUM(CM5:CM39)","v":0},0,0,0,0,0,null,"Totals",null,null,null,{"$f":"SUM(CX5:CX39)","v":0},{"$f":"SUM(CY5:CY39)","v":0},{"$f":"SUM(CZ5:CZ39)","v":0},{"$f":"SUM(DA5:DA39)","v":0},null,null,{"$f":"SUM(DD5:DD39)","v":0},0,0,0,0,0,null,"Totals",null,null,null,{"$f":"SUM(DO5:DO39)","v":0},{"$f":"SUM(DP5:DP39)","v":0},{"$f":"SUM(DQ5:DQ39)","v":0},{"$f":"SUM(DR5:DR39)","v":0},null,null,{"$f":"SUM(DU5:DU39)","v":0},0,0,0,0,0,null,"Totals",null,null,null,{"$f":"SUM(EF5:EF39)","v":0},{"$f":"SUM(EG5:EG39)","v":0},{"$f":"SUM(EH5:EH39)","v":0},{"$f":"SUM(EI5:EI39)","v":0},null,null,{"$f":"SUM(EL5:EL39)","v":0},0,0,0,0,0,null,"Totals",null,null,null,{"$f":"SUM(EW5:EW39)","v":0},{"$f":"SUM(EX5:EX39)","v":0},{"$f":"SUM(EY5:EY39)","v":0},{"$f":"SUM(EZ5:EZ39)","v":0},null,null,{"$f":"SUM(FC5:FC39)","v":0},0,0,0,0,0]

{"sheet":"Results Worksheet","index":8,"n_rows":38,"n_cols":13,"rows_kept":38,"cut":false,"hidden":true,"merged":[[16,2,16,3],[5,4,5,5],[14,4,14,5],[10,4,10,5],[15,4,15,5],[9,4,9,5],[11,4,11,5],[16,4,16,5],[7,4,7,5],[12,4,12,5],[6,4,6,5],[8,4,8,5],[13,4,13,5],[12,6,12,12],[17,4,17,5],[18,4,18,5],[3,4,3,5],[4,4,4,5]]}
[]
[]
[]
[null,null,"Number of Applicants",null,{"$f":"NumberOfApplicants","v":0},null,null,{"$f":"IF(OR(CorI_1=\"C\",IF(ISERROR(VLOOKUP(1,OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,5),7,FALSE)),\"\",VLOOKUP(1,OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,5),7,FALSE))=\"NA\"),\"C\",\"I\")","v":"I"},{"$f":"IF(OR(CorI_2=\"C\",IF(ISERROR(VLOOKUP(2,OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,5),7,FALSE)),\"\",VLOOKUP(2,OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,5),7,FALSE))=\"NA\"),\"C\",\"I\")","v":"I"},{"$f":"IF(OR(CorI_3=\"C\",IF(ISERROR(VLOOKUP(3,OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,5),7,FALSE)),\"\",VLOOKUP(3,OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,5),7,FALSE))=\"NA\"),\"C\",\"I\")","v":"I"},{"$f":"IF(OR(CorI_4=\"C\",IF(ISERROR(VLOOKUP(4,OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,5),7,FALSE)),\"\",VLOOKUP(4,OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,5),7,FALSE))=\"NA\"),\"C\",\"I\")","v":"I"},{"$f":"IF(OR(CorI_5=\"C\",IF(ISERROR(VLOOKUP(5,OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,5),7,FALSE)),\"\",VLOOKUP(5,OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,5),7,FALSE))=\"NA\"),\"C\",\"I\")","v":"I"}]
[null,null,"Gross Incomes Declared",null,{"$f":"GrandTotalCorpIncome+TotalInvUnsensitisedTotalIncome","v":0},null,{"$f":"IF(OR(IndividualUnsensitisedRental_1>0),1,0)+IF(OR(IndividualUnsensitisedRental_2>0),1,0)+IF(OR(IndividualUnsensitisedRental_3>0),1,0)+IF(OR(IndividualUnsensitisedRental_4>0),1,0)+IF(OR(IndividualUnsensitisedRental_5>0),1,0)","v":0},"Applicant 1","Applicant 2","Applicant 3","Applicant 4","Applicant 5","Total"]
[null,null,"Total Rent ",null,{"$f":"TotalUnsensitisedIndividualRental","v":0},null,"Gross",{"$f":"(CorporateIncome_1+InvSensitisedTaxIncome_1)-IndividualSensitisedRental_1","v":0},{"$f":"(CorporateIncome_2+InvSensitisedTaxIncome_2)-IndividualSensitisedRental_2","v":0},{"$f":"(CorporateIncome_3+InvSensitisedTaxIncome_3)-IndividualSensitisedRental_3","v":0},{"$f":"(CorporateIncome_4+InvSensitisedTaxIncome_4)-IndividualSensitisedRental_4","v":0},{"$f":"(CorporateIncome_5+InvSensitisedTaxIncome_5)-IndividualSensitisedRental_5","v":0},{"$f":"SUM(H6:L6)","v":0}]
[null,null,"Rent From Securities",null,{"$f":"TotalIndividualSensitisedRental","v":0},null,"Alloc Rent",{"$f":"IndividualSensitisedRental_1","v":0},{"$f":"IndividualSensitisedRental_2","v":0},{"$f":"IndividualSensitisedRental_3","v":0},{"$f":"IndividualSensitisedRental_4","v":0},{"$f":"IndividualSensitisedRental_5","v":0},{"$f":"SUM(H7:L7)","v":0}]
[null,null,"Deductible Interest",null,{"$f":"DeductibleInterestOnNewAndExistingCommitmentYearly","v":0},null,"Alloc Ded",{"$f":"IF(IndividualUnsensitisedRental_1>0,-SUM($E$8:$F$8)/$G$5,0)","v":0},{"$f":"IF(OR(IndividualUnsensitisedRental_2>0),-SUM($E$8:$F$8)/$G$5,0)","v":0},{"$f":"IF(OR(IndividualUnsensitisedRental_3>0),-SUM($E$8:$F$8)/$G$5,0)","v":0},{"$f":"IF(OR(IndividualUnsensitisedRental_4>0),-SUM($E$8:$F$8)/$G$5,0)","v":0},{"$f":"IF(OR(IndividualUnsensitisedRental_5>0),-SUM($E$8:$F$8)/$G$5,0)","v":0},0]
[null,null,"Estimate of After Tax Income",null,{"$f":"GrandTotalAfterTaxInc","v":0},null,"Taxable",{"$f":"ROUND(SUM(H6:H8),2)","v":0},{"$f":"ROUND(SUM(I6:I8),2)","v":0},{"$f":"ROUND(SUM(J6:J8),2)","v":0},{"$f":"ROUND(SUM(K6:K8),2)","v":0},{"$f":"ROUND(SUM(L6:L8),2)","v":0},{"$f":"ROUND(SUM(H9:L9),2)","v":0}]
[null,null,"Applicable Tax (as per scales)",null,{"$f":"SUM(H10:L10)","v":0},null,"Tax",{"$f":"IF(MAX('Tax Scales'!H2:H9)-H21>0,MAX('Tax Scales'!H2:H9)-H21,0)","v":0},{"$f":"IF(MAX('Tax Scales'!I2:I9)-I21>0,MAX('Tax Scales'!I2:I9)-I21,0)","v":0},{"$f":"IF(MAX('Tax Scales'!J2:J9)-J21>0,MAX('Tax Scales'!J2:J9)-J21,0)","v":0},{"$f":"IF(MAX('Tax Scales'!K2:K9)-K21>0,MAX('Tax Scales'!K2:K9)-K21,0)","v":0},{"$f":"IF(MAX('Tax Scales'!L2:L9)-L21>0,MAX('Tax Scales'!L2:L9)-L21,0)","v":0},0]
[null,null,"Individual Income After Tax and Haircuts",null,{"$f":"IF(ApplicantType_1=\"I\",ServInc1,0)+IF(ApplicantType_2=\"I\",ServInc2,0)+IF(ApplicantType_3=\"I\",ServInc3,0)+IF(ApplicantType_4=\"I\",ServInc4,0)+IF(ApplicantType_5=\"I\",ServInc5,0)","v":0},null,"AddBacks",{"$f":"InvSensitisedNonTaxIncome_1+CorporateAddBacks_1","v":0},{"$f":"InvSensitisedNonTaxIncome_2+CorporateAddbacks_2","v":0},{"$f":"InvSensitisedNonTaxIncome_3+CorporateAddbacks_3","v":0},{"$f":"InvSensitisedNonTaxIncome_4+CorporateAddbacks_4","v":0},{"$f":"InvSensitisedNonTaxIncome_5+CorporateAddbacks_5","v":0},0]
[null,null,"Business Income After Tax and Haircuts",null,{"$f":"IF(ApplicantType_1=\"C\",ServInc1,0)+IF(ApplicantType_2=\"C\",ServInc2,0)+IF(ApplicantType_3=\"C\",ServInc3,0)+IF(ApplicantType_4=\"C\",ServInc4,0)+IF(ApplicantType_5=\"C\",ServInc5,0)","v":0},null,"Total After tax income",{"$f":"H6+H7+H11-H10","v":0},{"$f":"I6+I7+I11-I10","v":0},{"$f":"J6+J7+J11-J10","v":0},{"$f":"K6+K7+K11-K10","v":0},{"$f":"L6+L7+L11-L10","v":0},{"$f":"SUM(H12:L12)","v":0}]
[null,null,"Applicable Living Expenses (as per scales)",null,{"$f":"ApplicableLivingExpense*12","v":0},null,"Applying Haircuts"]
[null,null,"Net Cash Available",null,{"$f":"(IndividualIncomeAfterTaxAndHaircuts+BusinessIncomeAfterTaxAndHaircuts-LivingExpenseAsPerScales)","v":0},null,"Other Sensitised Income",{"$f":"OtherSensitisedIncome_1","v":0},{"$f":"OtherSensitisedIncome_2","v":0},{"$f":"OtherSensitisedIncome_3","v":0},{"$f":"OtherSensitisedIncome_4","v":0},{"$f":"OtherSensitisedIncome_5","v":0},{"$f":"SUM(H14:L14)","v":0}]
[null,null,"Financial Expense",null,{"$f":"((Total_Commitments_Per_Month_Display)*12)","v":0},null,"Other Unsensitised Income",{"$f":"SUM('Net Surplus Calculator'!D61:D66)","v":0},{"$f":"SUM('Net Surplus Calculator'!E61:E66)","v":0},{"$f":"SUM('Net Surplus Calculator'!F61:F66)","v":0},{"$f":"SUM('Net Surplus Calculator'!G61:G66)","v":0},{"$f":"SUM('Net Surplus Calculator'!H61:H66)","v":0},{"$f":"SUM(H15:L15)","v":0}]
[null,null,"Surplus Income",null,{"$f":"((NetCashAvailable/MaxBorrowingRatio)-(SUM(TotalExistingCommitments))*12)/12","v":0},null,"Sensitised Rental",{"$f":"IndividualSensitisedRental_1","v":0},{"$f":"IndividualSensitisedRental_2","v":0},{"$f":"IndividualSensitisedRental_3","v":0},{"$f":"IndividualSensitisedRental_4","v":0},{"$f":"IndividualSensitisedRental_5","v":0},0]
[null,null,"Uncommitted Monthly Income (UMI)",null,{"$f":"IF(GrossIncomesDeclared+BusinessIncomeAfterTaxAndHaircuts>0,(NetCashAvailable-FinancialExpense)/12,0)","v":0},null,"Unsensitised Rental",{"$f":"IndividualUnsensitisedRental_1","v":0},{"$f":"IndividualUnsensitisedRental_2","v":0},{"$f":"IndividualUnsensitisedRental_3","v":0},{"$f":"IndividualUnsensitisedRental_4","v":0},{"$f":"IndividualUnsensitisedRental_5","v":0},0]
[null,null,null,null,null,null,"Haircut Amount",null,null,null,null,null,0]
[null,null,null,null,null,null,"Servicing Income",{"$f":"TotalAfterTaxInc_1-Total_Haircut_1","v":0},{"$f":"TotalAfterTaxInc_2-Total_Haircut_2","v":0},{"$f":"TotalAfterTaxInc_3-Total_Haircut_3","v":0},{"$f":"TotalAfterTaxInc_4-Total_Haircut_4","v":0},{"$f":"TotalAfterTaxInc_5-Total_Haircut_5","v":0},{"$f":"SUM(H19:L19)","v":0}]
[]
[null,null,"Low Income Tax Offset",null,null,null,null,{"$f":"IF(ApplicantType_1 = \"I\",\nIF(EstimateIncome_1>0,\nIF(EstimateIncome_1<=37500,700,\nIF(AND(EstimateIncome_1>37500,EstimateIncome_1<=45000),(700-((EstimateIncome_1-37500)*0.05)),\nIF(AND(EstimateIncome_1>45000,EstimateIncome_1<66667),(325-((EstimateIncome_1-45000)*0.015)),0))),\n0),\n0\n)","v":0},{"$f":"IF(ApplicantType_2 = \"I\",\nIF(EstimateIncome_2>0,\nIF(EstimateIncome_2<=37500,700,\nIF(AND(EstimateIncome_2>37500,EstimateIncome_2<=45000),(700-((EstimateIncome_2-37500)*0.05)),\nIF(AND(EstimateIncome_2>45000,EstimateIncome_2<66667),(325-((EstimateIncome_2-45000)*0.015)),0))),\n0),\n0\n)","v":0},{"$f":"IF(ApplicantType_3 = \"I\",\nIF(EstimateIncome_3>0,\nIF(EstimateIncome_3<=37500,700,\nIF(AND(EstimateIncome_3>37500,EstimateIncome_3<=45000),(700-((EstimateIncome_3-37500)*0.05)),\nIF(AND(EstimateIncome_3>45000,EstimateIncome_3<66667),(325-((EstimateIncome_3-45000)*0.015)),0))),\n0),\n0\n)","v":0},{"$f":"IF(ApplicantType_4 = \"I\",\nIF(EstimateIncome_4>0,\nIF(EstimateIncome_4<=37500,700,\nIF(AND(EstimateIncome_4>37500,EstimateIncome_4<=45000),(700-((EstimateIncome_4-37500)*0.05)),\nIF(AND(EstimateIncome_4>45000,EstimateIncome_4<66667),(325-((EstimateIncome_4-45000)*0.015)),0))),\n0),\n0\n)","v":0},{"$f":"IF(ApplicantType_5 = \"I\",\nIF(EstimateIncome_5>0,\nIF(EstimateIncome_5<=37500,700,\nIF(AND(EstimateIncome_5>37500,EstimateIncome_5<=45000),(700-((EstimateIncome_5-37500)*0.05)),\nIF(AND(EstimateIncome_5>45000,EstimateIncome_5<66667),(325-((EstimateIncome_5-45000)*0.015)),0))),\n0),\n0\n)","v":0},{"$f":"SUM(H21:L21)","v":0}]
[null,null,"Rent Haircut of Income",null,null,null,null,{"$f":"IndividualUnsensitisedRental_1-IndividualSensitisedRental_1","v":0},{"$f":"IndividualUnsensitisedRental_2-IndividualSensitisedRental_2","v":0},{"$f":"IndividualUnsensitisedRental_3-IndividualSensitisedRental_3","v":0},{"$f":"IndividualUnsensitisedRental_4-IndividualSensitisedRental_4","v":0},{"$f":"IndividualUnsensitisedRental_5-IndividualSensitisedRental_5","v":0},{"$f":"SUM(H22:L22)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'Net Surplus Calculator'!D51","v":0},{"$f":"'Net Surplus Calculator'!E51","v":""},{"$f":"'Net Surplus Calculator'!F51","v":""},{"$f":"'Net Surplus Calculator'!G51","v":""},{"$f":"'Net Surplus Calculator'!H51","v":""}]
[null,null,"Applicant","Self-Emp Y or N",null,null,"Net Rent for HEM",{"$f":"IF(DeductInterest_1<0,Total_Invest_Commitment_Pool/$G$5,0)","v":0},{"$f":"IF(DeductInterest_2<0,Total_Invest_Commitment_Pool/$G$5,0)","v":0},{"$f":"IF(DeductInterest_3<0,Total_Invest_Commitment_Pool/$G$5,0)","v":0},{"$f":"IF(DeductInterest_4<0,Total_Invest_Commitment_Pool/$G$5,0)","v":0},{"$f":"IF(DeductInterest_5<0,Total_Invest_Commitment_Pool/$G$5,0)","v":0},{"$f":"SUM(H27:L27)","v":0}]
[null,null,"Applicant_1",{"$f":"IF(H4=\"I\",\"N\",\"Y\")","v":"N"},null,null,null,{"$f":"IndividualUnsensitisedRental_1","v":0},{"$f":"IndividualUnsensitisedRental_2","v":0},{"$f":"IndividualUnsensitisedRental_3","v":0},{"$f":"IndividualUnsensitisedRental_4","v":0},{"$f":"IndividualUnsensitisedRental_5","v":0},{"$f":"SUM(H28:L28)","v":0}]
[null,null,"Applicant_2",{"$f":"IF(I4=\"I\",\"N\",\"Y\")","v":"N"},null,null,"Total_Invest_Commitment_Pool",{"$f":"(New_Invest_Commitment_Pool+Existing_Invest_Commitment_Pool)*12","v":0}]
[null,null,"Applicant_3",{"$f":"IF(J4=\"I\",\"N\",\"Y\")","v":"N"}]
[null,null,"Applicant_4",{"$f":"IF(K4=\"I\",\"N\",\"Y\")","v":"N"},null,null,null,"Applicant","Eligible Rent","Gross Rent","Com. attach. to rent","Rent less com."]
[null,null,"Applicant_5",{"$f":"IF(L4=\"I\",\"N\",\"Y\")","v":"N"},null,null,null,{"$f":"H26","v":0},{"$f":"H7-Rent_Haircut_1","v":0},{"$f":"H28","v":0},{"$f":"H27","v":0},{"$f":"J32-K32","v":0}]
[null,null,null,null,null,null,null,{"$f":"I26","v":""},{"$f":"I7-Rent_Haircut_2","v":0},{"$f":"I28","v":0},{"$f":"I27","v":0},{"$f":"J33-K33","v":0}]
[null,null,null,null,null,null,null,{"$f":"J26","v":""},{"$f":"J7-Rent_Haircut_3","v":0},{"$f":"J28","v":0},{"$f":"J27","v":0},{"$f":"J34-K34","v":0}]
[null,null,null,null,null,null,null,{"$f":"K26","v":""},{"$f":"K7-Rent_Haircut_4","v":0},{"$f":"K28","v":0},{"$f":"K27","v":0},{"$f":"J35-K35","v":0}]
[null,null,null,null,null,null,null,{"$f":"L26","v":""},{"$f":"L7-Rent_Haircut_5","v":0},{"$f":"L28","v":0},{"$f":"L27","v":0},{"$f":"J36-K36","v":0}]
[]
[null,null,"Surplus Income Copy and Paste VBA",0]

{"sheet":"Tax Scales","index":9,"n_rows":125,"n_cols":27,"rows_kept":125,"cut":false,"hidden":true,"merged":[[32,1,32,9],[64,1,64,9],[95,1,95,9]]}
["InstitutionId","NSTS_IncomeRangeStart","NSTS_IncomeRangeEnd","NSTS_TaxRate","NSTS_TaxFree","NSTS_CustomerType",null,"Applicant 1","Applicant 2","Applicant 3","Applicant 4","Applicant 5",null,null,null,null,"Weighting Classifications",null,null,"Rental Categories","%",null,"Investment Flag",null,"Household No.",null,"Couple"]
[1,0,999999999999,0.3,0,"C",null,{"$f":"IF(ApplicantType_1 = \"C\",EstimateIncome_1*$D$2,0)","v":0},{"$f":"IF(ApplicantType_2 = \"C\",EstimateIncome_2*$D$2,0)","v":0},{"$f":"IF(ApplicantType_3 = \"C\",EstimateIncome_3*$D$2,0)","v":0},{"$f":"IF(ApplicantType_4 = \"C\",EstimateIncome_4*$D$2,0)","v":0},{"$f":"IF(ApplicantType_5 = \"C\",EstimateIncome_5*$D$2,0)","v":0},null,null,null,null,"Bonus",0.8,null,"Cat 1,2,3 and Any Other Residential",0.9,null,"Yes",null,1,null,"Y"]
[1,0,18200,0,0,"I",null,{"$f":"IF(ApplicantType_1=\"I\",IF(AND(EstimateIncome_1>=$B3,EstimateIncome_1<=$C3),((EstimateIncome_1*$D3)-$E3),0),0)","v":0},{"$f":"IF(ApplicantType_2=\"I\",IF(AND(EstimateIncome_2>=$B3,EstimateIncome_2<=$C3),((EstimateIncome_2*$D3)-$E3),0),0)","v":0},{"$f":"IF(ApplicantType_3=\"I\",IF(AND(EstimateIncome_3>=$B3,EstimateIncome_3<=$C3),((EstimateIncome_3*$D3)-$E3),0),0)","v":0},{"$f":"IF(ApplicantType_4=\"I\",IF(AND(EstimateIncome_4>=$B3,EstimateIncome_4<=$C3),((EstimateIncome_4*$D3)-$E3),0),0)","v":0},{"$f":"IF(ApplicantType_5=\"I\",IF(AND(EstimateIncome_5>=$B3,EstimateIncome_5<=$C3),((EstimateIncome_5*$D3)-$E3),0),0)","v":0},null,null,null,null,"Commission",0.8,null,"Cat 4 Residential",0.6,null,"No",null,2,null,"N"]
[1,18200.009999999998,26001,0.16,2912,"I",null,0,0,0,0,0,null,null,null,null,"Dividends",0.8,null,"Cat 1, 2, 3 and Any Other Commercial",0.7,null,null,null,3]
[1,26001.01,32501,0.26,5512.1,"I",null,0,0,0,0,0,null,null,null,null,"Overtime",0.8,null,"Cat 4 Commercial",0.6,null,null,null,"NA"]
[1,32501.01,45000,0.18,2912.03,"I",null,0,0,0,0,0,null,null,null,null,"Car Allowance",1]
[1,45000.01,135000,0.32,9212.0300000000007,"I",null,0,0,0,0,0,null,null,null,null,"Managed Investment",0.8]
[1,135000.01,190000,0.39,18662.03,"I",null,0,0,0,0,0]
[1,190000.01,999999999999,0.47,33862.03,"I",null,0,0,0,0,0,null,null,null,null,null,null,null,"Rental Categories","%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 1 Resi",0.9]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"Cat 1 Commercial",0.7]
[null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 2 Resi",0.9]
[null,"Current HEM Data - provided by external people",null,null,"Living Expenses Table - Household 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 2 Commercial",0.7]
[null,null,null,null,"Household Members","Household No's","Couple","Gross Income",{"$f":"IF(SUMIF('Results Worksheet'!H32:H36,E12,'Results Worksheet'!L32:L36),SUMIF('Results Worksheet'!H32:H36,E12,'Results Worksheet'!L32:L36),0)","v":0},"<- Sum(Applicant Net Rental Income)",null,null,null,null,null,null,null,null,null,"Cat 3 Resi",0.9]
[null,"Total HEM (Annual)",{"$f":"(J17+J24+J31)*52","v":0},null,"Adults (Applicants)",{"$f":"Adult_Borr_H1","v":0},{"$f":"Couple_H1","v":0},{"$f":"U48","v":0},{"$f":"SUMIF('Results Worksheet'!H32:H36,E12,'Results Worksheet'!I32:I36)","v":0},null,null,null,{"$f":"HEM_1","v":0},null,null,null,null,null,null,"Cat 3 Commercial",0.7]
[null,"HEM",{"$f":"C15/12","v":0},null,"Adults (Dep)",{"$f":"Adult_Dep_H1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Cat 4 Resi",0.6]
[null,null,null,null,"Children (capped at 10)",{"$f":"IF(children_1>10,10,children_1)","v":0},null,null,null,{"$f":"S62","v":0},{"$f":"(S62*52)/12","v":0},null,null,null,null,null,null,null,null,"Cat 4 Commercial",0.6]
[]
[null,null,null,null,2]
[null,null,null,null,"Living Expenses Table - Household 2"]
[null,null,null,null,"Household Members","Household No.s","Couple","Gross Income",{"$f":"IF(SUMIF('Results Worksheet'!H32:H36,E19,'Results Worksheet'!L32:L36),SUMIF('Results Worksheet'!H32:H36,E19,'Results Worksheet'!L32:L36),0)","v":0},"<- Sum(Applicant Net Rental Income)",null,null,null,null,null,null,null,null,null,null,null,null,"Corporate / Self Employed?"]
[null,null,null,null,"Adults (Applicants)",{"$f":"Adult_Borr_H2","v":0},{"$f":"Couple_H2","v":0},{"$f":"U80","v":0},{"$f":"SUMIF('Results Worksheet'!H32:H36,E19,'Results Worksheet'!I32:I36)","v":0}]
[null,null,null,null,"Adults (Dep)",{"$f":"Adult_dep_H2","v":0}]
[null,null,null,null,"Children (capped at 10)",{"$f":"IF(children_2>10,10,children_2)","v":0},null,null,null,{"$f":"S94","v":0},{"$f":"(S94*52)/12","v":0}]
[]
[null,null,null,null,3]
[null,null,null,null,"Living Expenses Table - Household 3"]
[null,null,null,null,"Household Members","Household No.s","Couple","Gross Income",{"$f":"IF(SUMIF('Results Worksheet'!H32:H36,E26,'Results Worksheet'!L32:L36),SUMIF('Results Worksheet'!H32:H36,E26,'Results Worksheet'!L32:L36),0)","v":0},"<- Sum(Applicant Net Rental Income)"]
[null,null,null,null,"Adults (Applicants)",{"$f":"Adult_Borr_H3","v":0},{"$f":"Couple_H3","v":0},{"$f":"U111","v":0},{"$f":"SUMIF('Results Worksheet'!H32:H36,E26,'Results Worksheet'!I32:I36)","v":0}]
[null,null,null,null,"Adults (Dep)",{"$f":"Adult_Dep_H3","v":0}]
[null,null,null,null,"Children (capped at 10)",{"$f":"IF(children_3>10,10,children_3)","v":0},null,null,null,{"$f":"S125","v":0},{"$f":"(S125*52)/12","v":0}]
[]
[null,"Disclaimer\nPlease note; the HEM values provided within this unprotected version of the NSC are commercial in confidence and for the sole purpose of integrating into your system to service Adelaide Bank customers. They must not be disclosed or distributed."]
[]
[null,"Insert  Table Here:",null,null,null,null,"Total current gross HH income from all sources (measured in current dollars)",null,null,null,null,null,null,null,null,null,null,null,null,"HH1 HEM Calculation"]
[null,null,null,26000,26000,39000,52000,64000,77000,103000,129000,155000,180000,206000,258000,322000,386000,"More Than",null,"Gross Income",{"$f":"SUMIF('Net Surplus Calculator'!$D$51:$H$51,E12,'Net Surplus Calculator'!$D$52:$H$52)+SUMIF('Net Surplus Calculator'!$D$51:$H$51,E12,'Net Surplus Calculator'!$D$92:$H$92)","v":0}]
[null,null,null,"or less","to","to","to","to","to","to","to","to","to","to","to","to","to",null,null,"Bonus",{"$f":"SUMIF('Net Surplus Calculator'!$D$51:$H$52,E12,'Net Surplus Calculator'!$D$61:$H$61)","v":0}]
[-99999999,null,"Australia",null,39000,52000,64000,77000,103000,129000,155000,180000,206000,258000,322000,386000,644000,644000,null,"Commission",{"$f":"SUMIF('Net Surplus Calculator'!$D$51:$H$52,E12,'Net Surplus Calculator'!$D$62:$H$62)","v":0}]
[null,null,"Couple",592.9550054065935,592.9550054065935,607.48384480823927,635.6490152372894,675.11805893624091,734.27686275844439,821.24453776315409,895.85796010619561,977.02835469136141,1024.4007582966915,1089.1775602503049,1202.7917487420575,1373.0641418668786,1394.2814458885514,1394.2814458885514,null,"Dividends",{"$f":"SUMIF('Net Surplus Calculator'!$D$51:$H$52,E12,'Net Surplus Calculator'!$D$63:$H$63)","v":0}]
[null,null,"Couple with 1 child",656.26582216051611,656.26582216051611,688.40706562092498,716.50465812597145,755.8790030482952,814.89586507098477,901.65487740060394,976.08927976012865,1057.0649200173277,1104.3236628512002,1168.9450442997531,1282.2866390729516,1452.1504937038608,1473.3168906732383,1473.3168906732383,null,"Overtime",{"$f":"SUMIF('Net Surplus Calculator'!$D$51:$H$52,E12,'Net Surplus Calculator'!$D$64:$H$64)","v":0}]
[null,null,"Couple with 2 children",719.57663891443872,719.57663891443872,767.8519634693713,796.1203893852969,835.7341293941214,895.10981246115546,982.39631783462062,1057.2832769473816,1138.7512495021349,1186.2973234209894,1251.3116008259908,1365.342306780856,1536.2389289755358,1557.5340179651016,1557.5340179651016,null,"Car Allowance",{"$f":"SUMIF('Net Surplus Calculator'!$D$51:$H$52,E12,'Net Surplus Calculator'!$D$65:$H$65)","v":0}]
[null,null,"Couple with 3 children",782.88745566836133,782.88745566836133,831.16278022329391,859.43120613921951,898.89130263757477,958.03670021567564,1044.9846645022421,1119.5811747656453,1200.7331682941481,1248.0948378028702,1312.8569584748875,1426.4453948075045,1596.6791885079842,1617.8916883670361,1617.8916883670361,null,"Managed Investment",{"$f":"SUMIF('Net Surplus Calculator'!$D$51:$H$52,E12,'Net Surplus Calculator'!$D$66:$H$66)","v":0}]
[null,null,"Couple cost of additional dependents (capped at 10)",63.310816753922609,63.310816753922609,63.310816753922609,63.310816753922609,63.157173243453371,62.92688775452018,62.588346667621522,62.297897818263664,61.981918792013175,61.797514381880774,61.545357648896697,61.103088026648493,60.440259532448408,60.357670401934456,60.357670401934456,null,"Centrelink",{"$f":"SUMIF('Net Surplus Calculator'!$D$51:$H$52,E12,'Net Surplus Calculator'!$D$79:$H$79)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",{"$f":"SUMIF('Net Surplus Calculator'!$D$51:$H$52,E12,'Net Surplus Calculator'!$D$80:$H$80)","v":0}]
[null,null,"Single person",305.24430956828166,321.80337807769411,336.32996756523494,364.49077734380927,403.95370950605707,463.10335377541662,550.0575639764628,624.65943358234904,705.81725992136762,753.18232887394311,817.94910110269404,931.54569910271948,1101.7917282589628,1123.0057478324838,1123.0057478324838,null,"Sum of Income (Unsensitised) (excl Rent)",{"$f":"SUM(U36:U44)","v":0}]
[null,null,"Single parent with 1 child",419.73717955373149,425.58120377309348,440.40265797602007,469.13508317350795,509.39904601875605,569.74932545484523,658.46855536621854,734.58471589764599,817.38990310500913,865.71640121236328,931.7978290285497,1047.7002429223119,1221.4019698936354,1243.0465990863461,1243.0465990863461]
[null,null,"Single parent with 2 children",534.23004953918132,540.14196648760378,554.89552796146984,583.49633776571682,623.57586101348147,683.64969568285687,771.96253260777496,847.73002596804508,930.15590914405857,978.26103923516041,1044.0397634047129,1159.4112643553735,1332.3173203381041,1353.8627974637839,1353.8627974637839,null,"Sum (Applicant Net Rental Income) - Greater of (Investment Property Costs OR 10% Gross Annual Rent Income)",{"$f":"I14-MAX(U51,(U50*0.1))","v":0}]
[null,null,"Single parent with 3 children",648.72291952463115,654.63483647305361,669.38839794691967,697.85759235792568,737.75267600820689,797.55006591086851,885.45650984933138,960.87533603844417,1042.921915183108,1090.8056772579575,1156.2816977808761,1271.1222857884352,1443.2326707825728,1464.6789958412216,1464.6789958412216,null,"Sum of Income Calculation",{"$f":"U45+U47","v":0}]
[null,null,"Single cost of additional dependents (capped at 10)",114.49286998544983,114.49286998544983,114.49286998544983,114.36125459220887,114.17681499472542,113.90037022801164,113.49397724155642,113.14531007039909,112.76600603904944,112.54463802279713,112.24193437616327,111.71102143306166,110.91535044446869,110.81619837743779,110.81619837743779]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Unsensitised Rental Income",{"$f":"SUMIF('Net Surplus Calculator'!D51:H51,E12,'Net Surplus Calculator'!D58:H58)","v":0}]
["Income Unit 1","Y",0,{"$f":"IF($H$15<=$D$36,D39,0)","v":592.9550054065935},{"$f":"IF(AND($H$15<=E$38,$H$15>E$36),E39,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$15>R38,R39,0)","v":0},{"$f":"IF(AND($G$15=B51,$F$17=C51),SUM(D51:R51),0)","v":0},"Investment Property Running Costs (converted to Annual)",{"$f":"InvestmentPropertyRunningCostsHH1*12","v":0}]
[null,"Y",1,{"$f":"IF($H$15<=$D$36,D40,0)","v":656.26582216051611},{"$f":"IF(AND($H$15<=E$38,$H$15>E$36),E40,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$15>R38,R40,0)","v":0},{"$f":"IF(AND($G$15=B52,$F$17=C52),SUM(D52:R52),0)","v":0}]
[null,"Y",2,{"$f":"IF($H$15<=$D$36,D41,0)","v":719.57663891443872},{"$f":"IF(AND($H$15<=E$38,$H$15>E$36),E41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$15>R38,R41,0)","v":0},{"$f":"IF(AND($G$15=B53,$F$17=C53),SUM(D53:R53),0)","v":0}]
[null,"Y",3,{"$f":"IF($H$15<=$D$36,D42,0)","v":782.88745566836133},{"$f":"IF(AND($H$15<=E$38,$H$15>E$36),E42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$15>R38,R42,0)","v":0},{"$f":"IF(AND($G$15=B54,$F$17=C54),SUM(D54:R54),0)","v":0}]
[null,"Y",4,{"$f":"IF($H$15<=D36,D54+(($F$17-C54)*D43),0)","v":592.9550054065935},{"$f":"IF(AND($H$15<=E$38,$H$15>E$36),E42+(($F$17-$C54)*E43),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$15>R38,R42+(($F$17-$C54)*R43),0)","v":0},{"$f":"IF(AND($G$15=B55,$F$17>=C55),SUM(D55:R55),0)","v":0}]
[null,null,null,{"$f":"IF(AND($H$15>=A38,$H$15<D36),D44,0)","v":0},{"$f":"IF(AND($H$15<E38,$H$15>=E36),E44,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($H$15<=Q38,$H$15>=Q36),Q44,0)","v":0},{"$f":"IF($H$15>R38,R44,0)","v":0},{"$f":"IF(AND($G$15=B56,$F$17=C56),SUM(D56:R56),0)","v":0}]
[null,"N",0,{"$f":"IF($H$15<=$D$36,D45,0)","v":305.24430956828166},{"$f":"IF(AND($H$15<=E$38,$H$15>E$36),E45,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$15>R38,R45,0)","v":0},{"$f":"IF(AND($G$15=B57,$F$17=C57),SUM(D57:R57),0)","v":0}]
[null,"N",1,{"$f":"IF($H$15<=$D$36,D46,0)","v":419.73717955373149},{"$f":"IF(AND($H$15<=E$38,$H$15>E$36),E46,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$15>R38,R46,0)","v":0},{"$f":"IF(AND($G$15=B58,$F$17=C58),SUM(D58:R58),0)","v":0}]
[null,"N",2,{"$f":"IF($H$15<=$D$36,D47,0)","v":534.23004953918132},{"$f":"IF(AND($H$15<=E$38,$H$15>E$36),E47,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$15>R38,R47,0)","v":0},{"$f":"IF(AND($G$15=B59,$F$17=C59),SUM(D59:R59),0)","v":0}]
[null,"N",3,{"$f":"IF($H$15<=$D$36,D48,0)","v":648.72291952463115},{"$f":"IF(AND($H$15<=E$38,$H$15>E$36),E48,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$15>R38,R48,0)","v":0},{"$f":"IF(AND($G$15=B60,$F$17=C60),SUM(D60:R60),0)","v":0}]
[null,"N",4,{"$f":"IF($H$15<=D36,D48+(($F$17-C60)*D49),0)","v":305.24430956828166},{"$f":"IF(AND($H$15<=E$38,$H$15>E$36),E48+(($F$17-$C60)*E49),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$15>R38,R48+(($F$17-$C60)*R49),0)","v":0},{"$f":"IF(AND($G$15=B61,$F$17>=C61),SUM(D61:R61),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S51:S61)+IFERROR($F$16*SUM(D57:R57),0)","v":0}]
[]
[]
[null,"Disclaimer\nPlease note; the HEM values provided within this unprotected version of the NSC are commercial in confidence and for the sole purpose of integrating into your system to service Adelaide Bank customers. They must not be disclosed or distributed."]
[]
[null,"Insert  Table Here:",null,null,null,null,"Total current gross HH income from all sources (measured in current dollars)",null,null,null,null,null,null,null,null,null,null,null,null,"HH2 HEM Calculation"]
[null,null,null,26000,26000,39000,52000,64000,77000,103000,129000,155000,180000,206000,258000,322000,386000,"More Than",null,"Gross Income",{"$f":"SUMIF('Net Surplus Calculator'!$D$51:$H$51,E19,'Net Surplus Calculator'!$D$52:$H$52)+SUMIF('Net Surplus Calculator'!$D$51:$H$51,E19,'Net Surplus Calculator'!$D$92:$H$92)","v":0}]
[null,null,null,"or less","to","to","to","to","to","to","to","to","to","to","to","to","to",null,null,"Bonus",{"$f":"SUMIF('Net Surplus Calculator'!$D$51:$H$52,E19,'Net Surplus Calculator'!$D$61:$H$61)","v":0}]
[-99999999,null,"Australia",null,39000,52000,64000,77000,103000,129000,155000,180000,206000,258000,322000,386000,644000,644000,null,"Commission",{"$f":"SUMIF('Net Surplus Calculator'!$D$51:$H$52,E19,'Net Surplus Calculator'!$D$62:$H$62)","v":0}]
[null,null,"Couple",592.9550054065935,592.9550054065935,607.48384480823927,635.6490152372894,675.11805893624091,734.27686275844439,821.24453776315409,895.85796010619561,977.02835469136141,1024.4007582966915,1089.1775602503049,1202.7917487420575,1373.0641418668786,1394.2814458885514,1394.2814458885514,null,"Dividends",{"$f":"SUMIF('Net Surplus Calculator'!$D$51:$H$52,E19,'Net Surplus Calculator'!$D$63:$H$63)","v":0}]
[null,null,"Couple with 1 child",656.26582216051611,656.26582216051611,688.40706562092498,716.50465812597145,755.8790030482952,814.89586507098477,901.65487740060394,976.08927976012865,1057.0649200173277,1104.3236628512002,1168.9450442997531,1282.2866390729516,1452.1504937038608,1473.3168906732383,1473.3168906732383,null,"Overtime",{"$f":"SUMIF('Net Surplus Calculator'!$D$51:$H$52,E19,'Net Surplus Calculator'!$D$64:$H$64)","v":0}]
[null,null,"Couple with 2 children",719.57663891443872,719.57663891443872,767.8519634693713,796.1203893852969,835.7341293941214,895.10981246115546,982.39631783462062,1057.2832769473816,1138.7512495021349,1186.2973234209894,1251.3116008259908,1365.342306780856,1536.2389289755358,1557.5340179651016,1557.5340179651016,null,"Car Allowance",{"$f":"SUMIF('Net Surplus Calculator'!$D$51:$H$52,E19,'Net Surplus Calculator'!$D$65:$H$65)","v":0}]
[null,null,"Couple with 3 children",782.88745566836133,782.88745566836133,831.16278022329391,859.43120613921951,898.89130263757477,958.03670021567564,1044.9846645022421,1119.5811747656453,1200.7331682941481,1248.0948378028702,1312.8569584748875,1426.4453948075045,1596.6791885079842,1617.8916883670361,1617.8916883670361,null,"Managed Investment",{"$f":"SUMIF('Net Surplus Calculator'!$D$51:$H$52,E19,'Net Surplus Calculator'!$D$66:$H$66)","v":0}]
[null,null,"Couple cost of additional dependents (capped at 10)",63.310816753922609,63.310816753922609,63.310816753922609,63.310816753922609,63.157173243453371,62.92688775452018,62.588346667621522,62.297897818263664,61.981918792013175,61.797514381880774,61.545357648896697,61.103088026648493,60.440259532448408,60.357670401934456,60.357670401934456,null,"Centrelink",{"$f":"SUMIF('Net Surplus Calculator'!$D$51:$H$52,E19,'Net Surplus Calculator'!$D$79:$H$79)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",{"$f":"SUMIF('Net Surplus Calculator'!$D$51:$H$52,E19,'Net Surplus Calculator'!$D$80:$H$80)","v":0}]
[null,null,"Single person",305.24430956828166,321.80337807769411,336.32996756523494,364.49077734380927,403.95370950605707,463.10335377541662,550.0575639764628,624.65943358234904,705.81725992136762,753.18232887394311,817.94910110269404,931.54569910271948,1101.7917282589628,1123.0057478324838,1123.0057478324838,null,"Sum of Income (Unsensitised) (excl Rent)",{"$f":"SUM(U68:U76)","v":0}]
[null,null,"Single parent with 1 child",419.73717955373149,425.58120377309348,440.40265797602007,469.13508317350795,509.39904601875605,569.74932545484523,658.46855536621854,734.58471589764599,817.38990310500913,865.71640121236328,931.7978290285497,1047.7002429223119,1221.4019698936354,1243.0465990863461,1243.0465990863461]
[null,null,"Single parent with 2 children",534.23004953918132,540.14196648760378,554.89552796146984,583.49633776571682,623.57586101348147,683.64969568285687,771.96253260777496,847.73002596804508,930.15590914405857,978.26103923516041,1044.0397634047129,1159.4112643553735,1332.3173203381041,1353.8627974637839,1353.8627974637839,null,"Sum (Applicant Net Rental Income) - Greater of (Investment Property Costs OR 10% Gross Annual Rent Income)",{"$f":"I21-MAX(U83,(U82*0.1))","v":0}]
[null,null,"Single parent with 3 children",648.72291952463115,654.63483647305361,669.38839794691967,697.85759235792568,737.75267600820689,797.55006591086851,885.45650984933138,960.87533603844417,1042.921915183108,1090.8056772579575,1156.2816977808761,1271.1222857884352,1443.2326707825728,1464.6789958412216,1464.6789958412216,null,"Sum of Income Calculation",{"$f":"U77+U79","v":0}]
[null,null,"Single cost of additional dependents (capped at 10)",114.49286998544983,114.49286998544983,114.49286998544983,114.36125459220887,114.17681499472542,113.90037022801164,113.49397724155642,113.14531007039909,112.76600603904944,112.54463802279713,112.24193437616327,111.71102143306166,110.91535044446869,110.81619837743779,110.81619837743779]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Unsensitised Rental Income",{"$f":"SUMIF('Net Surplus Calculator'!D51:H51,E19,'Net Surplus Calculator'!D58:H58)","v":0}]
["Income Unit 1","Y",0,{"$f":"IF($H$22<=$D$68,D71,0)","v":592.9550054065935},{"$f":"IF(AND($H$22<=E$70,$H$22>E$68),E71,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$22>R70,R71,0)","v":0},{"$f":"IF(AND($G$22=B83,$F$24=C83),SUM(D83:R83),0)","v":0},"Investment Property Running Costs (converted to Annual)",{"$f":"InvestmentPropertyRunningCostsHH2*12","v":0}]
[null,"Y",1,{"$f":"IF($H$22<=$D$68,D72,0)","v":656.26582216051611},{"$f":"IF(AND($H$22<=E$70,$H$22>E$68),E72,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$22>R70,R72,0)","v":0},{"$f":"IF(AND($G$22=B84,$F$24=C84),SUM(D84:R84),0)","v":0}]
[null,"Y",2,{"$f":"IF($H$22<=$D$68,D73,0)","v":719.57663891443872},{"$f":"IF(AND($H$22<=E$70,$H$22>E$68),E73,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$22>R70,R73,0)","v":0},{"$f":"IF(AND($G$22=B85,$F$24=C85),SUM(D85:R85),0)","v":0}]
[null,"Y",3,{"$f":"IF($H$22<=$D$68,D74,0)","v":782.88745566836133},{"$f":"IF(AND($H$22<=E$70,$H$22>E$68),E74,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$22>R70,R74,0)","v":0},{"$f":"IF(AND($G$22=B86,$F$24=C86),SUM(D86:R86),0)","v":0}]
[null,"Y",4,{"$f":"IF($H$22<=D68,D86+(($F$24-C86)*D75),0)","v":592.9550054065935},{"$f":"IF(AND($H$22<=E$70,$H$22>E$68),E74+(($F$24-$C86)*E75),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$22>R70,R74+(($F$24-$C86)*R75),0)","v":0},{"$f":"IF(AND($G$22=B87,$F$24>=C87),SUM(D87:R87),0)","v":0}]
[null,null,null,{"$f":"IF($H$22<D68,D76,0)","v":0},{"$f":"IF(AND($H$22<E70,$H$22>=E68),E76,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($H$22<=Q70,$H$22>=Q68),Q76,0)","v":0},{"$f":"IF($H$22>R70,R76,0)","v":0},{"$f":"IF(AND($G$22=B88,$F$24=C88),SUM(D88:R88),0)","v":0}]
[null,"N",0,{"$f":"IF($H$22<=$D$68,D77,0)","v":305.24430956828166},{"$f":"IF(AND($H$22<=E$70,$H$22>E$68),E77,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$22>R70,R77,0)","v":0},{"$f":"IF(AND($G$22=B89,$F$24=C89),SUM(D89:R89),0)","v":0}]
[null,"N",1,{"$f":"IF($H$22<=$D$68,D78,0)","v":419.73717955373149},{"$f":"IF(AND($H$22<=E$70,$H$22>E$68),E78,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$22>R70,R78,0)","v":0},{"$f":"IF(AND($G$22=B90,$F$24=C90),SUM(D90:R90),0)","v":0}]
[null,"N",2,{"$f":"IF($H$22<=$D$68,D79,0)","v":534.23004953918132},{"$f":"IF(AND($H$22<=E$70,$H$22>E$68),E79,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$22>R70,R79,0)","v":0},{"$f":"IF(AND($G$22=B91,$F$24=C91),SUM(D91:R91),0)","v":0}]
[null,"N",3,{"$f":"IF($H$22<=$D$68,D80,0)","v":648.72291952463115},{"$f":"IF(AND($H$22<=E$70,$H$22>E$68),E80,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$22>R70,R80,0)","v":0},{"$f":"IF(AND($G$22=B92,$F$24=C92),SUM(D92:R92),0)","v":0}]
[null,"N",4,{"$f":"IF($H$22<=D68,D80+(($F$24-C$123)*D81),0)","v":305.24430956828166},{"$f":"IF(AND($H$22<=E$70,$H$22>E$68),E80+(($F$24-$C92)*E81),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$22>R70,R80+(($F$24-$C92)*R81),0)","v":0},{"$f":"IF(AND($G$22=B93,$F$24>=C93),SUM(D93:R93),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S83:S93)+IFERROR($F$23*SUM(D89:R89),0)","v":0}]
[]
[null,"Disclaimer\nPlease note; the HEM values provided within this unprotected version of the NSC are commercial in confidence and for the sole purpose of integrating into your system to service Adelaide Bank customers. They must not be disclosed or distributed."]
[]
[null,"Insert  Table Here:",null,null,null,null,"Total current gross HH income from all sources (measured in current dollars)",null,null,null,null,null,null,null,null,null,null,null,null,"HH3 HEM Calculation"]
[null,null,null,26000,26000,39000,52000,64000,77000,103000,129000,155000,180000,206000,258000,322000,386000,"More Than",null,"Gross Income",{"$f":"SUMIF('Net Surplus Calculator'!$D$51:$H$51,E26,'Net Surplus Calculator'!$D$52:$H$52)+SUMIF('Net Surplus Calculator'!$D$51:$H$51,E26,'Net Surplus Calculator'!$D$92:$H$92)","v":0}]
[null,null,null,"or less","to","to","to","to","to","to","to","to","to","to","to","to","to",null,null,"Bonus",{"$f":"SUMIF('Net Surplus Calculator'!$D$51:$H$52,E26,'Net Surplus Calculator'!$D$61:$H$61)","v":0}]
[-99999999,null,"Australia",null,39000,52000,64000,77000,103000,129000,155000,180000,206000,258000,322000,386000,644000,644000,null,"Commission",{"$f":"SUMIF('Net Surplus Calculator'!$D$51:$H$52,E26,'Net Surplus Calculator'!$D$62:$H$62)","v":0}]
[null,null,"Couple",592.9550054065935,592.9550054065935,607.48384480823927,635.6490152372894,675.11805893624091,734.27686275844439,821.24453776315409,895.85796010619561,977.02835469136141,1024.4007582966915,1089.1775602503049,1202.7917487420575,1373.0641418668786,1394.2814458885514,1394.2814458885514,null,"Dividends",{"$f":"SUMIF('Net Surplus Calculator'!$D$51:$H$52,E26,'Net Surplus Calculator'!$D$63:$H$63)","v":0}]
[null,null,"Couple with 1 child",656.26582216051611,656.26582216051611,688.40706562092498,716.50465812597145,755.8790030482952,814.89586507098477,901.65487740060394,976.08927976012865,1057.0649200173277,1104.3236628512002,1168.9450442997531,1282.2866390729516,1452.1504937038608,1473.3168906732383,1473.3168906732383,null,"Overtime",{"$f":"SUMIF('Net Surplus Calculator'!$D$51:$H$52,E26,'Net Surplus Calculator'!$D$64:$H$64)","v":0}]
[null,null,"Couple with 2 children",719.57663891443872,719.57663891443872,767.8519634693713,796.1203893852969,835.7341293941214,895.10981246115546,982.39631783462062,1057.2832769473816,1138.7512495021349,1186.2973234209894,1251.3116008259908,1365.342306780856,1536.2389289755358,1557.5340179651016,1557.5340179651016,null,"Car Allowance",{"$f":"SUMIF('Net Surplus Calculator'!$D$51:$H$52,E26,'Net Surplus Calculator'!$D$65:$H$65)","v":0}]
[null,null,"Couple with 3 children",782.88745566836133,782.88745566836133,831.16278022329391,859.43120613921951,898.89130263757477,958.03670021567564,1044.9846645022421,1119.5811747656453,1200.7331682941481,1248.0948378028702,1312.8569584748875,1426.4453948075045,1596.6791885079842,1617.8916883670361,1617.8916883670361,null,"Managed Investment",{"$f":"SUMIF('Net Surplus Calculator'!$D$51:$H$52,E26,'Net Surplus Calculator'!$D$66:$H$66)","v":0}]
[null,null,"Couple cost of additional dependents (capped at 10)",63.310816753922609,63.310816753922609,63.310816753922609,63.310816753922609,63.157173243453371,62.92688775452018,62.588346667621522,62.297897818263664,61.981918792013175,61.797514381880774,61.545357648896697,61.103088026648493,60.440259532448408,60.357670401934456,60.357670401934456,null,"Centrelink",{"$f":"SUMIF('Net Surplus Calculator'!$D$51:$H$52,E26,'Net Surplus Calculator'!$D$79:$H$79)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",{"$f":"SUMIF('Net Surplus Calculator'!$D$51:$H$52,E26,'Net Surplus Calculator'!$D$80:$H$80)","v":0}]
[null,null,"Single person",305.24430956828166,321.80337807769411,336.32996756523494,364.49077734380927,403.95370950605707,463.10335377541662,550.0575639764628,624.65943358234904,705.81725992136762,753.18232887394311,817.94910110269404,931.54569910271948,1101.7917282589628,1123.0057478324838,1123.0057478324838,null,"Sum of Income (Unsensitised) (excl Rent)",{"$f":"SUM(U99:U107)","v":0}]
[null,null,"Single parent with 1 child",419.73717955373149,425.58120377309348,440.40265797602007,469.13508317350795,509.39904601875605,569.74932545484523,658.46855536621854,734.58471589764599,817.38990310500913,865.71640121236328,931.7978290285497,1047.7002429223119,1221.4019698936354,1243.0465990863461,1243.0465990863461]
[null,null,"Single parent with 2 children",534.23004953918132,540.14196648760378,554.89552796146984,583.49633776571682,623.57586101348147,683.64969568285687,771.96253260777496,847.73002596804508,930.15590914405857,978.26103923516041,1044.0397634047129,1159.4112643553735,1332.3173203381041,1353.8627974637839,1353.8627974637839,null,"Sum (Applicant Net Rental Income) - Greater of (Investment Property Costs OR 10% Gross Annual Rent Income)",{"$f":"I28-MAX(U114,(U113*0.1))","v":0}]
[null,null,"Single parent with 3 children",648.72291952463115,654.63483647305361,669.38839794691967,697.85759235792568,737.75267600820689,797.55006591086851,885.45650984933138,960.87533603844417,1042.921915183108,1090.8056772579575,1156.2816977808761,1271.1222857884352,1443.2326707825728,1464.6789958412216,1464.6789958412216,null,"Sum of Income Calculation",{"$f":"U108+U110","v":0}]
[null,null,"Single cost of additional dependents (capped at 10)",114.49286998544983,114.49286998544983,114.49286998544983,114.36125459220887,114.17681499472542,113.90037022801164,113.49397724155642,113.14531007039909,112.76600603904944,112.54463802279713,112.24193437616327,111.71102143306166,110.91535044446869,110.81619837743779,110.81619837743779]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Unsensitised Rental Income",{"$f":"SUMIF('Net Surplus Calculator'!D51:H51,E26,'Net Surplus Calculator'!D58:H58)","v":0}]
["Income Unit 1","Y",0,{"$f":"IF($H$29<=D$99,D102,0)","v":592.9550054065935},{"$f":"IF(AND($H$29<=E$101,$H$29>E$99),E102,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$29>R101,R102,0)","v":0},{"$f":"IF(AND($G$29=B114,$F$31=C114),SUM(D114:R114),0)","v":0},"Investment Property Running Costs (converted to Annual)",{"$f":"InvestmentPropertyRunningCostsHH3*12","v":0}]
[null,"Y",1,{"$f":"IF($H$29<=D$99,D103,0)","v":656.26582216051611},{"$f":"IF(AND($H$29<=E$101,$H$29>E$99),E103,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$29>R101,R103,0)","v":0},{"$f":"IF(AND($G$29=B115,$F$31=C115),SUM(D115:R115),0)","v":0}]
[null,"Y",2,{"$f":"IF($H$29<=D$99,D104,0)","v":719.57663891443872},{"$f":"IF(AND($H$29<=E$101,$H$29>E$99),E104,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$29>R101,R104,0)","v":0},{"$f":"IF(AND($G$29=B116,$F$31=C116),SUM(D116:R116),0)","v":0}]
[null,"Y",3,{"$f":"IF($H$29<=D$99,D105,0)","v":782.88745566836133},{"$f":"IF(AND($H$29<=E$101,$H$29>E$99),E105,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$29>R101,R105,0)","v":0},{"$f":"IF(AND($G$29=B117,$F$31=C117),SUM(D117:R117),0)","v":0}]
[null,"Y",4,{"$f":"IF($H$29<=D$99,D117+(($F$31-C117)*D106),0)","v":592.9550054065935},{"$f":"IF(AND($H$29<=E$101,$H$29>E$99),E105+(($F$31-$C117)*E106),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$29>R101,R105+(($F$31-$C117)*R106),0)","v":0},{"$f":"IF(AND($G$29=B118,$F$31>=C118),SUM(D118:R118),0)","v":0}]
[null,null,null,{"$f":"IF($H$29<D99,D107,0)","v":0},{"$f":"IF(AND($H$29<E101,$H$29>=E99),E107,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($H$29<=Q101,$H$29>=Q99),Q107,0)","v":0},{"$f":"IF($H$29>R101,R107,0)","v":0},{"$f":"IF(AND($G$29=B119,$F$31=C119),SUM(D119:R119),0)","v":0}]
[null,"N",0,{"$f":"IF($H$29<=D$99,D108,0)","v":305.24430956828166},{"$f":"IF(AND($H$29<=E$101,$H$29>E$99),E108,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$29>R101,R108,0)","v":0},{"$f":"IF(AND($G$29=B120,$F$31=C120),SUM(D120:R120),0)","v":0}]
[null,"N",1,{"$f":"IF($H$29<=D$99,D109,0)","v":419.73717955373149},{"$f":"IF(AND($H$29<=E$101,$H$29>E$99),E109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$29>R101,R109,0)","v":0},{"$f":"IF(AND($G$29=B121,$F$31=C121),SUM(D121:R121),0)","v":0}]
[null,"N",2,{"$f":"IF($H$29<=D$99,D110,0)","v":534.23004953918132},{"$f":"IF(AND($H$29<=E$101,$H$29>E$99),E110,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$29>R101,R110,0)","v":0},{"$f":"IF(AND($G$29=B122,$F$31=C122),SUM(D122:R122),0)","v":0}]
[null,"N",3,{"$f":"IF($H$29<=D$99,D111,0)","v":648.72291952463115},{"$f":"IF(AND($H$29<=E$101,$H$29>E$99),E111,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$29>R101,R111,0)","v":0},{"$f":"IF(AND($G$29=B123,$F$31=C123),SUM(D123:R123),0)","v":0}]
[null,"N",4,{"$f":"IF(AND($H$29>A$101,$H$29<=D$99),D123+(($F$31-C123)*D112),0)","v":305.24430956828166},{"$f":"IF(AND($H$29<=E$101,$H$29>E$99),E111+(($F$31-$C123)*E112),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$29>R101,R111+(($F$31-$C123)*R112),0)","v":0},{"$f":"IF(AND($G$29=B124,$F$31>=C124),SUM(D124:R124),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S114:S124)+IFERROR($F$30*SUM(D120:R120),0)","v":0}]

{"sheet":"Variables Worksheet","index":10,"n_rows":203,"n_cols":25,"rows_kept":203,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,0.12790000000000001,7.7899999999999997E-2,null,"Net Surplus Calculators Variables (some variables are on more than one calc/scenario)*"]
[null,"TOTALS",null,null,null,null,null,null,null,null,null,null,"*keep the varaibles in alphabetical order (left to right)"]
[null,null,null,null,null,null,null,null,null,"InternalMarginRate",1.66E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"ASX 200 as at 11/8/2015"]
[null,"Loan_Limit_New_Heading",{"$f":"SUM(OFFSET(Loan_Limit_New_Heading,1,0):OFFSET(Loan_Limit_New_END,-1,0))","v":0},null,null,"theDropDownColor",13431551,null,null,"InterestRateBuffer",0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,"AAC"]
[null,null,null,null,null,"theInputFieldColor",10092543,null,null,"ProxyInterestRate",5.91E-2,null,"ABLEFMLVR","BenchmarkRate","DynamicBenchmark","FixedTerm","FixedTermSR","LoDocServRatio","MaxBorrowMulti","MaxRefinance","MinServRatio","RismarkContribution","Term","PLTerm","AAD"]
[null,null,null,null,null,"theInputFieldColor_Alternative_1",9699327,null,null,"NumberOfApplicants",{"$f":"COUNTIF('Net Surplus Calculator'!H28:H30,\"=y\") + COUNTIF('Net Surplus Calculator'!H28:H30,\"=n\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"ABC"]
[null,null,null,null,null,null,null,null,null,"SplitPercentageOnPAndICommitmentForIntRepDeduction",1,null,0.75,7.3499999999999996E-2,"No",1,null,1.25,1.33,0.85,1,0.1,30,7,"ABP"]
[null,null,null,null,null,null,null,null,null,"InterestFloorRate",5.7500000000000002E-2,null,null,null,null,3,null,null,null,null,null,0.15,29,6,"AGI"]
[null,"Loan_Limit_Existing_Heading",{"$f":"SUM(OFFSET(Loan_Limit_Existing_Heading,1,0):OFFSET(Loan_Limit_Existing_END,-1,0))","v":0},null,null,null,null,null,null,"DeductibleInterestOnNewAndExistingCommitment",{"$f":"DeductibleInterestFromExistingCommitments+DeductibleInterestFromNewCommitments","v":0},null,null,null,null,5,null,null,null,null,null,0.2,28,5,"AGL"]
[null,null,null,null,null,null,null,null,null,"DeductibleInterestOnNewAndExistingCommitmentYearly",{"$f":"DeductibleInterestOnNewAndExistingCommitment*12","v":0},null,null,null,null,"Variable",null,">90%ServRatio",null,null,null,null,27,4,"AHG"]
[null,null,null,null,null,null,null,null,null,"CCRate",3.8199999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,26,3,"AHY"]
[null,null,null,null,null,"Individual_Range_Start","Corp_Self_Range_Start",null,null,"PLUnsecureRate",0.12790000000000001,null,null,null,null,null,null,1.35,null,null,null,null,25,2,"AIO"]
[null,null,null,1,"Applicant 1",1,0,null,null,"PLSecureRate",7.7899999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,24,1,"ALL"]
[null,null,null,2,"Applicant 2",0,0,null,null,"PLIntRateBuffer",0,null,null,null,null,null,null,null,null,null,null,null,23,null,"ALQ"]
[null,null,null,3,"Applicant 3",0,0,null,null,"Existing_Owner_Occ_Actual_Repayment",{"$f":"SUMIF(Existing_Commitments_Result!L6:L40,\"N\",Existing_Commitments_Result!K6:K40)","v":0},null,null,null,null,null,null,null,null,null,null,null,22,null,"AMC"]
[null,null,null,4,"Applicant 4",0,0,null,null,"Existing_Investment_Actual_Repayment",{"$f":"SUMIF(Existing_Commitments_Result!L6:L40,\"Y\",Existing_Commitments_Result!K6:K40)","v":0},null,null,null,null,null,null,null,null,null,null,null,21,null,"AMP"]
[null,null,null,5,"Applicant 5",0,0,null,null,"CorpSelfApplicantExists",{"$f":"COUNTIF(Self_Employed_Heading:Self_Employed_END,\"Y\")","v":0},null,"yorn","PFreq","HouseHold","ApplicantNum",null,null,null,null,null,null,20,null,"ANN"]
[null,null,null,null,null,"Individual_Range_END","Corp_Self_Range_END",null,null,"Total_Loans",{"$f":"Total_Loan_New+Total_Loan_Existing","v":0},null,null,null,null,null,null,null,null,null,null,null,19,null,"ANZ"]
[null,null,null,null,null,null,null,null,null,"RentPresent",{"$f":"IF(TotalIndividualSensitisedRental>0,TRUE,FALSE)","v":false},null,"Y","Weekly",1,1,null,null,null,null,null,null,18,null,"AOG"]
[null,null,null,null,null,null,null,null,null,"InterestRateForResInvestment",6.4799999999999996E-2,null,"N","Fortnightly",2,2,null,null,null,null,null,null,17,null,"APA"]
[null,null,null,null,null,{"$f":"SUMIFS(OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,-1),OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,-1),$D13,OFFSET(Applicant_Name_Heading,1,4):OFFSET(Applicant_Name_END,-1,4),\"n\")","v":0},{"$f":"SUMIFS(OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,-1),OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,-1),$D13,OFFSET(Applicant_Name_Heading,1,4):OFFSET(Applicant_Name_END,-1,4),\"y\")","v":0},null,null,"DLE_Dollar_AmountOfHEM",null,null,null,"Monthly",3,3,null,null,null,null,null,null,16,null,"APN"]
[null,null,null,null,null,{"$f":"SUMIFS(OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,-1),OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,-1),$D14,OFFSET(Applicant_Name_Heading,1,4):OFFSET(Applicant_Name_END,-1,4),\"n\")","v":0},{"$f":"SUMIFS(OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,-1),OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,-1),$D14,OFFSET(Applicant_Name_Heading,1,4):OFFSET(Applicant_Name_END,-1,4),\"y\")","v":0},null,null,null,null,null,"CorporIndividual",null,null,4,null,null,null,null,null,null,15,null,"ARB"]
[null,null,null,null,null,{"$f":"SUMIFS(OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,-1),OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,-1),$D15,OFFSET(Applicant_Name_Heading,1,4):OFFSET(Applicant_Name_END,-1,4),\"n\")","v":0},{"$f":"SUMIFS(OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,-1),OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,-1),$D15,OFFSET(Applicant_Name_Heading,1,4):OFFSET(Applicant_Name_END,-1,4),\"y\")","v":0},null,null,"Existing Residential Commitment Present?",{"$f":"IF(Residential_and_Investment_Loan_Existing>0,TRUE,FALSE)","v":false},null,null,null,null,null,null,null,null,null,null,null,14,null,"ARI"]
[null,null,null,null,null,{"$f":"SUMIFS(OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,-1),OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,-1),$D16,OFFSET(Applicant_Name_Heading,1,4):OFFSET(Applicant_Name_END,-1,4),\"n\")","v":0},{"$f":"SUMIFS(OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,-1),OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,-1),$D16,OFFSET(Applicant_Name_Heading,1,4):OFFSET(Applicant_Name_END,-1,4),\"y\")","v":0},null,null,"New Residential Commitment Present?",{"$f":"IF(Residential_and_Investment_Loan_New>0,TRUE,FALSE)","v":false},null,"C",null,null,null,null,null,null,null,null,null,13,null,"AST"]
[null,null,null,null,null,{"$f":"SUMIFS(OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,-1),OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,-1),$D17,OFFSET(Applicant_Name_Heading,1,4):OFFSET(Applicant_Name_END,-1,4),\"n\")","v":0},{"$f":"SUMIFS(OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,-1),OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,-1),$D17,OFFSET(Applicant_Name_Heading,1,4):OFFSET(Applicant_Name_END,-1,4),\"y\")","v":0},null,null,"Any Residential Commitment Present?",{"$f":"IF(OR(K23,K24),TRUE,FALSE)","v":false},null,"I",null,null,null,null,null,null,null,null,null,12,null,"ASX"]
[null,null,null,null,null,null,null,null,null,"MinimumRentalBoardCommitment",{"$f":"IF(NewResidentialInvestmentCommitmentOnlyPresent,650,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,11,null,"AWC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"AWE"]
[null,null,null,null,null,null,null,null,null,"TotalInvUnsensitisedTaxIncome",{"$f":"InvUnsensitisedTaxIncome_1+InvUnsensitisedTaxIncome_2+InvUnsensitisedTaxIncome_3+InvUnsensitisedTaxIncome_4+InvUnsensitisedTaxIncome_5","v":0},null,"Variables",null,null,null,null,null,null,null,null,null,9,null,"AZJ"]
[null,null,null,null,null,null,null,null,null,"TotalUnsensitisedInvNonTaxIncome",{"$f":"InvUnsensitisedNonTaxIncome_1+InvUnsensitisedNonTaxIncome_2+InvUnsensitisedNonTaxIncome_3+InvUnsensitisedNonTaxIncome_4+InvUnsensitisedNonTaxIncome_5","v":0},null,"BenchMarkRate",{"$f":"'Variables Worksheet'!$N$7","v":7.3499999999999996E-2},null,null,null,null,null,null,null,null,8,null,"BEN"]
[null,null,null,null,null,null,null,null,null,"TotalInvUnsensitisedTotalIncome",{"$f":"InvUnsensitisedTotalIncome_1+InvUnsensitisedTotalIncome_2+InvUnsensitisedTotalIncome_3+InvUnsensitisedTotalIncome_4+InvUnsensitisedTotalIncome_5","v":0},null,"MinimumServiceRatio",{"$f":"'Variables Worksheet'!$U$7","v":1},null,null,null,null,null,null,null,null,7,null,"BGA"]
[null,null,null,null,null,null,null,null,null,"New Residential Investment Commitment Only Present?",{"$f":"IF(AND(NumNewInvestmentLoans>0,NumOwnerOccupied_Loan_New<1,Existing_Owner_Occ_Actual_Repayment<=0),TRUE,FALSE)","v":false},null,"LoDoc Min Service Ratio",{"$f":"'Variables Worksheet'!$R$7","v":1.25},null,null,null,null,null,null,null,null,6,null,"BHP"]
[null,null,null,null,null,null,null,null,null,null,null,null,">90% LVR Service Ratio",{"$f":"'Variables Worksheet'!$R$12","v":1.35},null,null,null,null,null,null,null,null,5,null,"BKN"]
[null,null,null,null,null,null,null,null,null,null,"y",null,"Max Borrowing Ratio",{"$f":"IF(N35+_LVR95=0,N30,IF(N35=1,N31,IF(_LVR95=2,N32,\"\")))","v":1},null,null,null,null,null,null,null,null,4,null,"BLD"]
[null,null,null,null,null,null,null,null,null,null,"y",null,"LMI Capitalisation","No",null,null,null,null,null,null,null,null,3,null,"BOQ"]
[null,null,null,null,null,null,null,null,null,null,"y",null,"LoDoc Loan",0,null,null,null,null,null,null,null,null,2,null,"BPT"]
[null,null,null,null,null,null,null,null,null,null,"n",null,"EFM Loan","No",null,null,null,null,null,null,null,null,1,null,"BRG"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Max ABL EFM LVR",{"$f":"'Variables Worksheet'!$M$7","v":0.75},null,null,null,null,null,null,null,null,null,null,"BSL"]
[null,null,null,null,null,null,null,null,null,"NumberOfHouseHoldsDeclared",{"$f":"COUNTA('Net Surplus Calculator'!D39:H39)","v":0},null,"Maximum Purchase Price Multi",{"$f":"'Variables Worksheet'!$S$7","v":1.33},1.33,null,null,null,null,null,null,null,null,null,"BWP"]
[null,null,null,null,null,null,null,null,null,"DleLessThanXOfHem",{"$f":"IF(OR(IF(\nAND(AppDeclExp_H1>0,HEM_1>0), (ROUND(AppDeclExp_H1,0)<ROUND((HEM_1)*1,0)),FALSE),\n\nIF(\nAND(AppDeclExp_H2>0,HEM_2>0),(ROUND(AppDeclExp_H2,0)<ROUND((HEM_2)*1,0)),FALSE),\n\nIF(\nAND(AppDeclExp_H3>0,HEM_3>0),(ROUND(AppDeclExp_H3,0)<ROUND((HEM_3)*1,0)),FALSE)),\n\nTRUE,\n\nFALSE)","v":false},null,"Interest Rate Buffer",0.03,null,null,null,null,null,null,null,null,null,null,"BXB"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS(Self_Employed_Heading:Self_Employed_END, \"=N\", Which_Household_Heading:Which_Household_END, \"=NA\")","v":0},"Dynamic Benchmark",null,null,null,null,null,null,null,null,null,null,null,"CAB"]
[null,null,null,null,null,null,null,null,null,null,"NbrOfCompanyButPAYGApplicant",{"$f":"_xlfn.MINIFS(OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,-1),OFFSET(Which_Household_Heading,1,0):OFFSET(Which_Household_END,-1,0),\"=NA\",OFFSET(Self_Employed_Heading,1,0):OFFSET(Self_Employed_END,-1,0),\"=N\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"CAR"]
[null,null,null,"Benchmark & Floor Rate Table",null,null,null,null,null,null,"FirstOccurancePAYGCompany",null,null,null,null,null,null,null,null,null,null,null,null,null,"CBA"]
[null,null,null,"Date","SVR","Benchmark","Floor","Activated","Version",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CCL"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Loan 1",null,null,null,null,null,null,null,null,null,null,null,"CCP"]
[null,null,null,41760,6.01,7.5,7.5,"No","5.0.44",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CDD"]
[null,null,null,41821,6.01,7.5,7.5,"No","5.0.45",null,null,null,"Loan 2",null,null,null,null,null,null,null,null,null,null,null,"CGF"]
[null,null,null,41913,6.01,7.5,7.5,"No","5.0.46",null,null,null,"Loan 3",null,null,null,null,null,null,null,null,null,null,null,"CHC"]
[null,null,null,41913,6.01,7.5,7.5,"No","5.0.47",null,null,null,"Loan 4",null,null,null,null,null,null,null,null,null,null,null,"CIM"]
[null,null,null,42107,5.76,7.5,7.5,"Yes","5.0.48","ECAssessmentRate",6.2799999999999995E-2,null,">90% LVR",0,null,null,null,null,null,null,null,null,null,null,"CMW"]
[null,null,null,null,null,null,null,null,null,"SafetyNetThresholdRate",{"$f":"InterestFloorRate","v":5.7500000000000002E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,"COH"]
[null,null,null,null,null,null,null,null,null,"SafetyNetFloorRate",7.7499999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPU"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CQR"]
[null,null,null,null,null,null,null,null,null,"Variables for Living Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CSL"]
[null,null,null,null,null,null,null,null,null,"Basic Living Expenses HH1",{"$f":"SUM('LIXI Stand. Living Expenses H1'!J5:J16)","v":0},null,"Total Loan Amounts",null,null,null,null,null,null,null,null,null,null,null,"CSR"]
[null,null,null,null,null,null,null,null,null,"Non Basic Living Expenses HH1",{"$f":"SUM('LIXI Stand. Living Expenses H1'!J20:J23)","v":0},null,"LMILnTotal1",null,null,null,null,null,null,null,null,null,null,null,"CTD"]
[null,null,null,null,null,null,null,null,null,"Excluded Living Expenses HH1",{"$f":"SUM('LIXI Stand. Living Expenses H1'!J17:J19)","v":0},null,"LMILnTotal2",null,null,null,null,null,null,null,null,null,null,null,"CTX"]
[null,null,null,null,null,null,null,null,null,"Additional Living Expenses HH1",{"$f":"NonBLE_HH1+ExLE_HH1+RentalSurplusAddLE_HH1","v":0},null,"LMILnTotal3",null,null,null,null,null,null,null,null,null,null,null,"CVO"]
[null,null,null,null,null,null,null,null,null,"Rental Surplus Additional Living Expense Property Costs (if 10% of Rental was greater than Investment Property Costs which has already been added, used for ALE calculation) HH1",{"$f":"IF(('Tax Scales'!U50*0.1)>'Tax Scales'!U51,('Tax Scales'!U50*0.1)-'Tax Scales'!U51,0)/12","v":0},null,"LMILnTotal4",null,null,null,null,null,null,null,null,null,null,null,"CWN"]
[null,null,null,null,null,null,null,null,null,"Basic Living Expenses HH2",{"$f":"SUM('LIXI Stand. Living Expenses H2'!J5:J16)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"DLS"]
[null,null,null,null,null,null,null,null,null,"Non Basic Living Expenses HH2",{"$f":"SUM('LIXI Stand. Living Expenses H2'!J20:J23)","v":0},null,"Total LMI",null,null,null,null,null,null,null,null,null,null,null,"DLX"]
[null,null,null,null,null,null,null,null,null,"Excluded Living Expenses HH2",{"$f":"SUM('LIXI Stand. Living Expenses H2'!J17:J19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"DMP"]
[null,null,null,null,null,null,null,null,null,"Additional Living Expenses HH2",{"$f":"NonBLE_HH2+ExLE_HH2+RentalSurplusAddLE_HH2","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"DOW"]
[null,null,null,null,null,null,null,null,null,"Rental Surplus Additional Living Expense Property Costs (if 10% of Rental was greater than Investment Property Costs which has already been added, used for ALE calculation) HH2",{"$f":"IF(('Tax Scales'!U82*0.1)>'Tax Scales'!U83,('Tax Scales'!U82*0.1)-'Tax Scales'!U83,0)/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"DSH"]
[null,null,null,null,null,null,null,null,null,"Basic Living Expenses HH3",{"$f":"SUM('LIXI Stand. Living Expenses H3'!J5:J16)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"DUE"]
[null,null,null,null,null,null,null,null,null,"Non Basic Living Expenses HH3",{"$f":"SUM('LIXI Stand. Living Expenses H3'!J20:J23)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"DXS"]
[null,null,null,null,null,null,null,null,null,"Excluded Living Expenses HH3",{"$f":"SUM('LIXI Stand. Living Expenses H3'!J17:J19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"EGP"]
[null,null,null,null,null,null,null,null,null,"Additional Living Expenses HH3",{"$f":"NonBLE_HH3+ExLE_HH3+RentalSurplusAddLE_HH3","v":0},null,"LVR less cap",{"$f":"IF(ISERR((SUM(#REF!,#REF!,#REF!,othermortgages2,'Net Surplus Calculator'!E106,othermortgages)-TotalLMI)/SUM(#REF!,#REF!,'Net Surplus Calculator'!E109)),0,(SUM(#REF!,#REF!,#REF!,othermortgages2,'Net Surplus Calculator'!E106,othermortgages)-TotalLMI)/SUM(#REF!,#REF!,'Net Surplus Calculator'!E109))","v":0},null,null,null,null,null,null,null,null,null,null,"EHE"]
[null,null,null,null,null,null,null,null,null,"Rental Surplus Additional Living Expense Property Costs (if 10% of Rental was greater than Investment Property Costs which has already been added, used for ALE calculation) HH3",{"$f":"IF(('Tax Scales'!U113*0.1)>'Tax Scales'!U114,('Tax Scales'!U113*0.1)-'Tax Scales'!U114,0)/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"EVN"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Servicing Message 1",{"$f":"IF(N67<=90%,1,0)","v":1},{"$f":"N69+_LVR95","v":1},null,null,null,null,null,null,null,null,null,"FBU"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Servicing Message 2",{"$f":"IF(N67>90%,1,0)","v":0},{"$f":"N70+_LVR95","v":0},null,null,null,null,null,null,null,null,null,"FDC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FMG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FPH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FXJ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FXL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GEM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GMA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GMG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GNC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GOZ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GPT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GWA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GXL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HGG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HSO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HVN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IAG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IFL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IGO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IIN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ILU"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IOF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IPL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IVC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"JBH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"JHC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"JHX"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KMD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LLC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LNG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MFG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MGR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MMS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MND"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MPL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MQA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MQG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MSB"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MTS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MTU"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MYR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MYX"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NAB"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NCM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NSR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NST"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NUF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NVT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NWS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFX"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ORA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ORG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ORI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OSH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OZL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PBG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PDN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PGH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PMV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QAN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QBE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QUB"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RFG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RHC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RIO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RMD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RRL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S32"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SAI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SDF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SEK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SFR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SGH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SGM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SGP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SKC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SKI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SKT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SRX"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SVW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SWM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SXL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SXY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TCL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TEN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TGR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TLS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TME"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TNE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TPI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TPM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TSE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TTS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TWE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UGL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VOC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VRL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VRT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WFD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WHC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WOR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WOW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WPL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WSA"]

{"sheet":"LIXI Stand. Living Expenses H1","index":11,"n_rows":25,"n_cols":10,"rows_kept":25,"cut":false,"hidden":true,"merged":[[23,0,23,8]]}
[]
[null,"LIXI Standard Living Expenses (H1)",null,{"$f":"'Net Surplus Calculator'!B23","v":"Version 5.0.87 20/02/2025"}]
[]
["#","Expense Category","Description","Weekly","Fortnightly","Monthly","Quarterly","Annual","Description Monthly Total","Expense Category Monthly Total"]
[1,"Childcare","Childcare including nannies and non-compulsory pre-school.",0,0,0,0,0,{"$f":"((D5*52)/12)+((E5*26)/12)+F5+((G5*4)/12)+(H5/12)","v":0},{"$f":"SUM(I5:I5)","v":0}]
[2,"Clothing and personal care","Clothing, footwear, personal care products, cosmetics, hair services and accessories (including travel goods, handbags, umbrellas, wallets, and baby-goods) for men, women, children and infants, including purchases, repairs and alterations.",0,0,0,0,0,0,0]
[3,"General Basic Insurances","General basic insurances include ambulance, car (not recreation vehicles), travel, and personal belongings insurance. Excludes property (house and contents), health, sickness and personal accident, life, income protection and pet insurance.",0,0,0,0,0,0,0]
[4,"Groceries","Groceries (food and non-alcoholic beverages), toiletries and cleaning products.",0,0,0,0,0,0,0]
[5,"Higher Education, Vocational Training and Professional Fees","Higher education and vocational training fees (including TAFE, business college, drama, music, dance) excluding HECS, and professional fees (union dues, professional association subscriptions, legal, accountant and tax agent fees).",0,0,0,0,0,0,0]
[6,"Medical and health","Medical and health care services including GPs, specialists, physiotherapists, chiropractors, and opticians. Medicines, pharmaceuticals, prescriptions, glasses, purchase or hire of therapeutic appliances and equipment, hospital charges, nursing home charges. Excludes health insurance and ambulance insurance.",0,0,0,0,0,0,0]
[7,"Pet Care","Pet food, grooming, minding services, care products, health products, veterinarian fees.",0,0,0,0,0,0,0]
[8,"Primary Residence Ongoing Running Costs","Costs associated with the primary residence, either owned or rented. Includes rates, water, sewage, repairs and maintenance, electricity, gas, heating oil and wood for fuel, purchase, hire and repair of household and outdoor furnishings and equipment, furnishings, floor coverings, linen, tableware, gardening tools, power tools, electrical, lights, trees, shrubs, plants, pool chemicals, home insurance, contents insurance and appliance insurance, strata and body corporate fees. Excludes land tax.",0,0,0,0,0,0,0]
[9,"Public or Government Primary and Secondary Education","Public or government, primary and secondary school tuition, school and sports fees including compulsory kindergarten/reception/pre-primary/prep.",0,0,0,0,0,0,0]
[10,"Recreation and entertainment","Meals in restaurants, hotels and clubs, fast food and takeaway including coffee. Alcoholic beverages and tobacco products. Purchase, hire, repair of recreational personal belongings including electronics, computers, games consoles, AV equipment, cameras. Toys, hobbies, stationery, arts, crafts, sports, camping, fishing and recreation equipment including musical instruments, accessories and lessons. Non-subscription TV, video, games, and audio content, books, newspapers, magazines (including physical material and digital content). Recreation, gym, and health and fitness studios fees, court hire, sports lessons, admission fees and tickets (sports, theatre, gallery, museum, music events). Domestic holidays (fares, fuel, accommodation, theme parks, zoos tours). Recreational gambling, including lottery-type games, scratch cards, poker machines, club and casino gaming, and sports betting. Excludes travel insurance.",0,0,0,0,0,0,0]
[11,"Telephone, internet, pay TV and media streaming subscriptions","Telephone accounts (home and mobile), internet, pay TV and media streaming subscriptions (such as Netflix and Spotify).",0,0,0,0,0,0,0]
[12,"Transport","Public transport, taxis, ride-sharing and non-holiday domestic airfares (excludes overseas airfares). Running costs for essential vehicles including fuel, servicing, repairs, parking, tolls (excludes insurance) and registration of motor vehicles (excludes recreational vehicles such as caravans, trailers, motorcycles, boats and aircraft).",0,0,0,0,0,0,0]
[13,"Land Tax on Owner Occupied Principal Place of Residence","Land tax on owner occupied principal place of residence. Excludes investment properties, secondary residences, and properties maintained for other purposes such as holiday properties or residences maintained for parents or children.",0,0,0,0,0,0,0]
[14,"Private Schooling and Tuition","Tuition fees, school fees and sports fees for private schooling, including independent schools (Catholic or non-Catholic) and private tuition including compulsory age kindergarten/reception/pre-primary/prep.",0,0,0,0,0,0,0]
[15,"Sickness and Personal Accident Insurance, Life Insurance","Sickness and personal accident insurance, life insurance",0,0,0,0,0,0,0]
[16,"Health Insurance","Health insurance including hospital, medical and dental insurance (excludes separate ambulance insurance).",0,0,0,0,0,0,0]
[17,"Investment Property Running Costs","Costs associated with any property owned for investment purposes. Includes body corporate fees, strata fees, land tax, property management fees, rates, water, sewage, repairs and maintenance, electricity, gas, heating oil and wood for fuel, purchase, hire and repair of household and outdoor furnishings and equipment, furnishings, floor coverings, linen, tableware, gardening tools, power tools, electrical, lights, trees, shrubs, plants, pool chemicals, landlords insurance, home insurance, contents insurance and appliance insurance.",0,0,0,0,0,0,0]
[18,"Secondary Residence Running Costs","Costs associated with any secondary residence, either rented or owned for non-investment purposes, such as a holiday property that is not rented to generate income, or a property that family members (parents or children) are allowed to live in rent-free. Includes body corporate fees, strata fees, land tax, property management fees, rates, water, sewage, repairs and maintenance, electricity, gas, heating oil and wood for fuel, purchase, hire and repair of household and outdoor furnishings and equipment, furnishings, floor coverings, linen, tableware, gardening tools, power tools, electrical, lights, trees, shrubs, plants, pool chemicals, landlords insurance, home insurance, contents insurance and appliance insurance.",0,0,0,0,0,0,0]
[19,"Other","Other ongoing or recurring items not included within the other categories including, but not limited to pet insurance, insurance not elsewhere classified, registration, insurance and operation of recreational vehicles (such as caravans, trailers, motorcycles, boats and aircraft), overseas holidays, gifts, jewellery, household services including cleaning, gardening, housekeeping, security and pest control services.",0,0,0,0,0,0,0]
["Grand Total:",null,null,null,null,null,null,null,null,{"$f":"SUM(J5:J23)","v":0}]
[null,"*Other items not covered in above categories must be explained further via the Enter Notes function in the bottom main part of this (NS) calculator."]

{"sheet":"LIXI Stand. Living Expenses H2","index":12,"n_rows":25,"n_cols":10,"rows_kept":25,"cut":false,"hidden":true,"merged":[[23,0,23,8]]}
[]
[null,"LIXI Standard Living Expenses (H2)",null,{"$f":"'Net Surplus Calculator'!B23","v":"Version 5.0.87 20/02/2025"}]
[]
["#","Expense Category","Description","Weekly","Fortnightly","Monthly","Quarterly","Annual","Description Monthly Total","Expense Category Monthly Total"]
[1,"Childcare","Childcare including nannies and non-compulsory pre-school.",0,0,0,0,0,{"$f":"((D5*52)/12)+((E5*26)/12)+F5+((G5*4)/12)+(H5/12)","v":0},{"$f":"SUM(I5:I5)","v":0}]
[2,"Clothing and personal care","Clothing, footwear, personal care products, cosmetics, hair services and accessories (including travel goods, handbags, umbrellas, wallets, and baby-goods) for men, women, children and infants, including purchases, repairs and alterations.",0,0,0,0,0,0,0]
[3,"General Basic Insurances","General basic insurances include ambulance, car (not recreation vehicles), travel, and personal belongings insurance. Excludes property (house and contents), health, sickness and personal accident, life, income protection and pet insurance.",0,0,0,0,0,0,0]
[4,"Groceries","Groceries (food and non-alcoholic beverages), toiletries and cleaning products.",0,0,0,0,0,0,0]
[5,"Higher Education, Vocational Training and Professional Fees","Higher education and vocational training fees (including TAFE, business college, drama, music, dance) excluding HECS, and professional fees (union dues, professional association subscriptions, legal, accountant and tax agent fees).",0,0,0,0,0,0,0]
[6,"Medical and health","Medical and health care services including GPs, specialists, physiotherapists, chiropractors, and opticians. Medicines, pharmaceuticals, prescriptions, glasses, purchase or hire of therapeutic appliances and equipment, hospital charges, nursing home charges. Excludes health insurance and ambulance insurance.",0,0,0,0,0,0,0]
[7,"Pet Care","Pet food, grooming, minding services, care products, health products, veterinarian fees.",0,0,0,0,0,0,0]
[8,"Primary Residence Ongoing Running Costs","Costs associated with the primary residence, either owned or rented. Includes rates, water, sewage, repairs and maintenance, electricity, gas, heating oil and wood for fuel, purchase, hire and repair of household and outdoor furnishings and equipment, furnishings, floor coverings, linen, tableware, gardening tools, power tools, electrical, lights, trees, shrubs, plants, pool chemicals, home insurance, contents insurance and appliance insurance, strata and body corporate fees. Excludes land tax.",0,0,0,0,0,0,0]
[9,"Public or Government Primary and Secondary Education","Public or government, primary and secondary school tuition, school and sports fees including compulsory kindergarten/reception/pre-primary/prep.",0,0,0,0,0,0,0]
[10,"Recreation and entertainment","Meals in restaurants, hotels and clubs, fast food and takeaway including coffee. Alcoholic beverages and tobacco products. Purchase, hire, repair of recreational personal belongings including electronics, computers, games consoles, AV equipment, cameras. Toys, hobbies, stationery, arts, crafts, sports, camping, fishing and recreation equipment including musical instruments, accessories and lessons. Non-subscription TV, video, games, and audio content, books, newspapers, magazines (including physical material and digital content). Recreation, gym, and health and fitness studios fees, court hire, sports lessons, admission fees and tickets (sports, theatre, gallery, museum, music events). Domestic holidays (fares, fuel, accommodation, theme parks, zoos tours). Recreational gambling, including lottery-type games, scratch cards, poker machines, club and casino gaming, and sports betting. Excludes travel insurance.",0,0,0,0,0,0,0]
[11,"Telephone, internet, pay TV and media streaming subscriptions","Telephone accounts (home and mobile), internet, pay TV and media streaming subscriptions (such as Netflix and Spotify).",0,0,0,0,0,0,0]
[12,"Transport","Public transport, taxis, ride-sharing and non-holiday domestic airfares (excludes overseas airfares). Running costs for essential vehicles including fuel, servicing, repairs, parking, tolls (excludes insurance) and registration of motor vehicles (excludes recreational vehicles such as caravans, trailers, motorcycles, boats and aircraft).",0,0,0,0,0,0,0]
[13,"Land Tax on Owner Occupied Principal Place of Residence","Land tax on owner occupied principal place of residence. Excludes investment properties, secondary residences, and properties maintained for other purposes such as holiday properties or residences maintained for parents or children.",0,0,0,0,0,0,0]
[14,"Private Schooling and Tuition","Tuition fees, school fees and sports fees for private schooling, including independent schools (Catholic or non-Catholic) and private tuition including compulsory age kindergarten/reception/pre-primary/prep.",0,0,0,0,0,0,0]
[15,"Sickness and Personal Accident Insurance, Life Insurance","Sickness and personal accident insurance, life insurance",0,0,0,0,0,0,0]
[16,"Health Insurance","Health insurance including hospital, medical and dental insurance (excludes separate ambulance insurance).",0,0,0,0,0,0,0]
[17,"Investment Property Running Costs","Costs associated with any property owned for investment purposes. Includes body corporate fees, strata fees, land tax, property management fees, rates, water, sewage, repairs and maintenance, electricity, gas, heating oil and wood for fuel, purchase, hire and repair of household and outdoor furnishings and equipment, furnishings, floor coverings, linen, tableware, gardening tools, power tools, electrical, lights, trees, shrubs, plants, pool chemicals, landlords insurance, home insurance, contents insurance and appliance insurance.",0,0,0,0,0,0,0]
[18,"Secondary Residence Running Costs","Costs associated with any secondary residence, either rented or owned for non-investment purposes, such as a holiday property that is not rented to generate income, or a property that family members (parents or children) are allowed to live in rent-free. Includes body corporate fees, strata fees, land tax, property management fees, rates, water, sewage, repairs and maintenance, electricity, gas, heating oil and wood for fuel, purchase, hire and repair of household and outdoor furnishings and equipment, furnishings, floor coverings, linen, tableware, gardening tools, power tools, electrical, lights, trees, shrubs, plants, pool chemicals, landlords insurance, home insurance, contents insurance and appliance insurance.",0,0,0,0,0,0,0]
[19,"Other","Other ongoing or recurring items not included within the other categories including, but not limited to pet insurance, insurance not elsewhere classified, registration, insurance and operation of recreational vehicles (such as caravans, trailers, motorcycles, boats and aircraft), overseas holidays, gifts, jewellery, household services including cleaning, gardening, housekeeping, security and pest control services.",0,0,0,0,0,0,0]
["Grand Total:",null,null,null,null,null,null,null,null,{"$f":"SUM(J5:J23)","v":0}]
[null,"*Other items not covered in above categories must be explained further via the Enter Notes function in the bottom main part of this (NS) calculator."]

{"sheet":"LIXI Stand. Living Expenses H3","index":13,"n_rows":25,"n_cols":10,"rows_kept":25,"cut":false,"hidden":true,"merged":[[23,0,23,8]]}
[]
[null,"LIXI Standard Living Expenses (H3)",null,{"$f":"'Net Surplus Calculator'!B23","v":"Version 5.0.87 20/02/2025"}]
[]
["#","Expense Category","Description","Weekly","Fortnightly","Monthly","Quarterly","Annual","Description Monthly Total","Expense Category Monthly Total"]
[1,"Childcare","Childcare including nannies and non-compulsory pre-school.",0,0,0,0,0,{"$f":"((D5*52)/12)+((E5*26)/12)+F5+((G5*4)/12)+(H5/12)","v":0},{"$f":"SUM(I5:I5)","v":0}]
[2,"Clothing and personal care","Clothing, footwear, personal care products, cosmetics, hair services and accessories (including travel goods, handbags, umbrellas, wallets, and baby-goods) for men, women, children and infants, including purchases, repairs and alterations.",0,0,0,0,0,0,0]
[3,"General Basic Insurances","General basic insurances include ambulance, car (not recreation vehicles), travel, and personal belongings insurance. Excludes property (house and contents), health, sickness and personal accident, life, income protection and pet insurance.",0,0,0,0,0,0,0]
[4,"Groceries","Groceries (food and non-alcoholic beverages), toiletries and cleaning products.",0,0,0,0,0,0,0]
[5,"Higher Education, Vocational Training and Professional Fees","Higher education and vocational training fees (including TAFE, business college, drama, music, dance) excluding HECS, and professional fees (union dues, professional association subscriptions, legal, accountant and tax agent fees).",0,0,0,0,0,0,0]
[6,"Medical and health","Medical and health care services including GPs, specialists, physiotherapists, chiropractors, and opticians. Medicines, pharmaceuticals, prescriptions, glasses, purchase or hire of therapeutic appliances and equipment, hospital charges, nursing home charges. Excludes health insurance and ambulance insurance.",0,0,0,0,0,0,0]
[7,"Pet Care","Pet food, grooming, minding services, care products, health products, veterinarian fees.",0,0,0,0,0,0,0]
[8,"Primary Residence Ongoing Running Costs","Costs associated with the primary residence, either owned or rented. Includes rates, water, sewage, repairs and maintenance, electricity, gas, heating oil and wood for fuel, purchase, hire and repair of household and outdoor furnishings and equipment, furnishings, floor coverings, linen, tableware, gardening tools, power tools, electrical, lights, trees, shrubs, plants, pool chemicals, home insurance, contents insurance and appliance insurance, strata and body corporate fees. Excludes land tax.",0,0,0,0,0,0,0]
[9,"Public or Government Primary and Secondary Education","Public or government, primary and secondary school tuition, school and sports fees including compulsory kindergarten/reception/pre-primary/prep.",0,0,0,0,0,0,0]
[10,"Recreation and entertainment","Meals in restaurants, hotels and clubs, fast food and takeaway including coffee. Alcoholic beverages and tobacco products. Purchase, hire, repair of recreational personal belongings including electronics, computers, games consoles, AV equipment, cameras. Toys, hobbies, stationery, arts, crafts, sports, camping, fishing and recreation equipment including musical instruments, accessories and lessons. Non-subscription TV, video, games, and audio content, books, newspapers, magazines (including physical material and digital content). Recreation, gym, and health and fitness studios fees, court hire, sports lessons, admission fees and tickets (sports, theatre, gallery, museum, music events). Domestic holidays (fares, fuel, accommodation, theme parks, zoos tours). Recreational gambling, including lottery-type games, scratch cards, poker machines, club and casino gaming, and sports betting. Excludes travel insurance.",0,0,0,0,0,0,0]
[11,"Telephone, internet, pay TV and media streaming subscriptions","Telephone accounts (home and mobile), internet, pay TV and media streaming subscriptions (such as Netflix and Spotify).",0,0,0,0,0,0,0]
[12,"Transport","Public transport, taxis, ride-sharing and non-holiday domestic airfares (excludes overseas airfares). Running costs for essential vehicles including fuel, servicing, repairs, parking, tolls (excludes insurance) and registration of motor vehicles (excludes recreational vehicles such as caravans, trailers, motorcycles, boats and aircraft).",0,0,0,0,0,0,0]
[13,"Land Tax on Owner Occupied Principal Place of Residence","Land tax on owner occupied principal place of residence. Excludes investment properties, secondary residences, and properties maintained for other purposes such as holiday properties or residences maintained for parents or children.",0,0,0,0,0,0,0]
[14,"Private Schooling and Tuition","Tuition fees, school fees and sports fees for private schooling, including independent schools (Catholic or non-Catholic) and private tuition including compulsory age kindergarten/reception/pre-primary/prep.",0,0,0,0,0,0,0]
[15,"Sickness and Personal Accident Insurance, Life Insurance","Sickness and personal accident insurance, life insurance",0,0,0,0,0,0,0]
[16,"Health Insurance","Health insurance including hospital, medical and dental insurance (excludes separate ambulance insurance).",0,0,0,0,0,0,0]
[17,"Investment Property Running Costs","Costs associated with any property owned for investment purposes. Includes body corporate fees, strata fees, land tax, property management fees, rates, water, sewage, repairs and maintenance, electricity, gas, heating oil and wood for fuel, purchase, hire and repair of household and outdoor furnishings and equipment, furnishings, floor coverings, linen, tableware, gardening tools, power tools, electrical, lights, trees, shrubs, plants, pool chemicals, landlords insurance, home insurance, contents insurance and appliance insurance.",0,0,0,0,0,0,0]
[18,"Secondary Residence Running Costs","Costs associated with any secondary residence, either rented or owned for non-investment purposes, such as a holiday property that is not rented to generate income, or a property that family members (parents or children) are allowed to live in rent-free. Includes body corporate fees, strata fees, land tax, property management fees, rates, water, sewage, repairs and maintenance, electricity, gas, heating oil and wood for fuel, purchase, hire and repair of household and outdoor furnishings and equipment, furnishings, floor coverings, linen, tableware, gardening tools, power tools, electrical, lights, trees, shrubs, plants, pool chemicals, landlords insurance, home insurance, contents insurance and appliance insurance.",0,0,0,0,0,0,0]
[19,"Other","Other ongoing or recurring items not included within the other categories including, but not limited to pet insurance, insurance not elsewhere classified, registration, insurance and operation of recreational vehicles (such as caravans, trailers, motorcycles, boats and aircraft), overseas holidays, gifts, jewellery, household services including cleaning, gardening, housekeeping, security and pest control services.",0,0,0,0,0,0,0]
["Grand Total:",null,null,null,null,null,null,null,null,{"$f":"SUM(J5:J23)","v":0}]
[null,"*Other items not covered in above categories must be explained further via the Enter Notes function in the bottom main part of this (NS) calculator."]

{"sheet":"Net Surplus Calculator","index":14,"n_rows":192,"n_cols":14,"rows_kept":192,"cut":false,"hidden":false,"merged":[[160,2,160,3],[122,4,122,7],[122,8,122,9],[138,2,138,3],[143,2,143,3],[122,1,122,3],[151,2,151,3],[150,2,150,3],[137,2,137,3],[141,2,141,3],[139,2,139,3],[142,2,142,3],[173,1,173,9],[177,1,177,9],[174,1,174,9],[163,2,163,3],[165,2,165,3],[175,1,175,9],[176,1,176,9],[164,2,164,3],[133,2,133,3],[134,2,134,3],[148,2,148,3],[135,2,135,3],[123,2,123,3],[180,1,180,9],[124,2,124,3],[125,2,125,3],[126,2,126,3],[129,2,129,3],[130,2,130,3],[140,2,140,3],[131,2,131,3],[158,2,158,3],[159,2,159,3],[154,2,154,3],[153,2,153,3],[156,2,156,3],[144,2,144,3],[136,2,136,3],[149,2,149,3],[178,1,178,9],[170,1,170,9],[171,1,171,9],[172,1,172,9],[121,5,121,7],[121,1,121,3],[155,2,155,3],[128,2,128,3],[162,2,162,3],[157,2,157,3],[161,2,161,3],[145,2,145,3],[146,2,146,3],[147,2,147,3],[152,2,152,3],[132,2,132,3],[120,1,120,3],[24,8,24,9],[52,3,52,8],[59,3,59,8],[76,3,76,8],[86,3,86,8],[66,3,66,8],[43,1,44,2],[113,1,113,3],[43,3,44,3],[43,5,44,5],[43,7,44,7],[88,3,88,8],[28,3,28,6],[30,3,30,9],[32,3,32,4],[112,1,112,3],[118,5,118,7],[119,5,119,7],[118,1,118,3],[119,1,119,3],[111,1,111,3],[105,5,105,7],[106,5,106,7],[107,5,107,7],[106,1,106,3],[107,1,107,3],[110,1,110,4],[108,1,108,3],[105,1,105,3],[96,3,96,9]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDColumns"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Household No."]
[null,"Net Surplus Calculator",null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Version 5.0.87 20/02/2025",null,null,null,"asdsad",null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,"Use the TAB key to move to the next field. Use SHIFT/TAB to go to the previous field.",null,null,null,null,null,null,{"$f":"NOW()","v":"2024-12-05T10:47:37.670"}]
[null,"Use the Alt/Down-Arrow key to open a drop-down list."]
[1,"LOAN/ BORROWER Details",null,null,null,null,"Individual"]
[null,"Applicant",null,"Applicant Name",null,null,null,"Corporate / Self Employed?","Which household?"]
[null,null,1]
[null,null,null,"Applicant_Name_END",null,null,null,"Self_Employed_END","Which_Household_END"]
[null,null,null,{"$f":"IF(AND(COUNTIFS(Investment_New_Heading:Investment_New_END,\"Y\")>0,RentPresent = FALSE),\"Note: For a deduction to apply, a rental income amount greater than 0 must be declared. Tax deductions are not applicable for non-residents\",\"\")","v":""}]
[null,"New Commitment",null,"Type of Product",null,"Amount/Limit ($) (Including LMI)","Loan Term","Contractual Rate (%)","Investment Eligible for Tax Deduction/s?","Comment"]
[null,null,1]
[null,null,null,"Type_Of_Product_New_END",null,"Loan_Limit_New_END","Loan_Term_New_END","Contracual_Rate_New_END","Investment_New_END","Product_Description_New_END"]
[]
[]
[2,"HOUSEHOLD Details"]
[null,"Household No.",null,1,null,2,null,3]
[null,"Couple?"]
[null,"Adults",null,{"$f":"IF(Couple_H1=\"Y\",2,IF(Couple_H1=\"N\",1,0))","v":0},null,{"$f":" IF(Couple_H2=\"Y\",2,IF(Couple_H2=\"N\",1,0))","v":0},null,{"$f":"IF(Couple_H3=\"Y\",2,IF(Couple_H3=\"N\",1,0))","v":0}]
[null,"Adult (Dependants)",null,null,null,null,null,null,null,"Adult_Dependant_Row"]
[null,"Total Adults",null,{"$f":"SUM(D40:D41)","v":0},null,{"$f":"SUM(F40:F41)","v":0},null,{"$f":"SUM(H40:H41)","v":0},null,"Total_Adults_Row"]
[null,"Dependant/s"]
[null,"Declared / HEM Living Expense",null,{"$f":"BLE_HH1","v":0},"Enter DLE for Household 1",{"$f":"BLE_HH2","v":0},"H2 not declared",{"$f":"BLE_HH3","v":0},"H3 not declared"]
[null,null,null,null,{"$f":"\"/ \" & DOLLAR(HEM_1,0)","v":"/ $0"},null,{"$f":"\"/ \" & DOLLAR(HEM_2,0)","v":"/ $0"},null,{"$f":"\"/ \" & DOLLAR(HEM_3,0)","v":"/ $0"}]
[null,null,null,null,null,null,null,null,null,"Household_Row_END"]
[]
[]
[3,"GROSS ANNUAL INCOME - Annual (PAYG)"]
[null,null,null,"Applicant 1",2,3,4,5,"Eligible Income"]
[null,"Household",null,{"$f":"IF(ISERROR(VLOOKUP(1,OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,5),7,FALSE)),\"\",VLOOKUP(1,OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,5),7,FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(2,OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,5),7,FALSE)),\"\",VLOOKUP(2,OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,5),7,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(3,OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,5),7,FALSE)),\"\",VLOOKUP(3,OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,5),7,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(4,OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,5),7,FALSE)),\"\",VLOOKUP(4,OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,5),7,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(5,OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,5),7,FALSE)),\"\",VLOOKUP(5,OFFSET(Applicant_Name_Heading,1,-1):OFFSET(Applicant_Name_END,-1,5),7,FALSE))","v":""}]
[null,"Gross",null,null,null,null,null,null,{"$f":"SUM(D52:H52)","v":0}]
[null,null,null,"Rental"]
[null,"Cat 1,2,3 / Short-term and Any Other Residential",null,null,null,null,null,null,{"$f":"Cat_1_2_3_Res*SUM(D54:H54)","v":0}]
[null,"Cat 4 Residential",null,null,null,null,null,null,{"$f":"Cat_4_Res*SUM(D55:H55)","v":0}]
[null,"Cat 1, 2, 3 and Any Other Commercial",null,null,null,null,null,null,{"$f":"Cat_1_2_3_4_Comm*SUM(D56:H56)","v":0}]
[null,"Cat 4 Commercial",null,null,null,null,null,null,{"$f":"Cat_4_Comm*SUM(D57:H57)","v":0}]
[null,"Total Gross Rent",null,{"$f":"SUM(D54:D57)","v":0},{"$f":"SUM(E54:E57)","v":0},{"$f":"SUM(F54:F57)","v":0},{"$f":"SUM(G54:G57)","v":0},{"$f":"SUM(H54:H57)","v":0},{"$f":"SUM(D58:H58)","v":0}]
[null,"Total Sensitised Rent",null,{"$f":"(Cat_1_2_3_Res*D54)+(Cat_4_Res*D55)+(Cat_1_2_3_4_Comm*D56)+(Cat_4_Comm*D57)","v":0},{"$f":"(Cat_1_2_3_Res*E54)+(Cat_4_Res*E55)+(Cat_1_2_3_4_Comm*E56)+(Cat_4_Comm*E57)","v":0},{"$f":"(Cat_1_2_3_Res*F54)+(Cat_4_Res*F55)+(Cat_1_2_3_4_Comm*F56)+(Cat_4_Comm*F57)","v":0},{"$f":"(Cat_1_2_3_Res*G54)+(Cat_4_Res*G55)+(Cat_1_2_3_4_Comm*G56)+(Cat_4_Comm*G57)","v":0},{"$f":"(Cat_1_2_3_Res*H54)+(Cat_4_Res*H55)+(Cat_1_2_3_4_Comm*H56)+(Cat_4_Comm*H57)","v":0},{"$f":"SUM(D59:H59)","v":0}]
[null,null,null,"Other Income Inputs"]
[null,"Bonus",null,null,null,null,null,null,{"$f":"I68","v":0}]
[null,"Commission",null,null,null,null,null,null,0]
[null,"Dividends",null,null,null,null,null,null,0]
[null,"Overtime",null,null,null,null,null,null,0]
[null,"Car Allowance",null,null,null,null,null,null,0]
[null,"Managed Investment",null,null,null,null,null,null,0]
[null,null,null,"Other Income Totals"]
[null,"Bonus",null,{"$f":"Bonus_Rate*(D61)","v":0},{"$f":"Bonus_Rate*(E61)","v":0},{"$f":"Bonus_Rate*(F61)","v":0},{"$f":"Bonus_Rate*(G61)","v":0},{"$f":"Bonus_Rate*(H61)","v":0},{"$f":"SUM(D68:H68)","v":0}]
[null,"Commission",null,{"$f":"IF(OR(D62=0),0,Comm_Rate*(D62))","v":0},{"$f":"Comm_Rate*(E62)","v":0},{"$f":"Comm_Rate*(F62)","v":0},{"$f":"Comm_Rate*(G62)","v":0},{"$f":"Comm_Rate*(H62)","v":0},0]
[null,"Dividends",null,{"$f":"Div_Rate*D63","v":0},{"$f":"Div_Rate*E63","v":0},{"$f":"Div_Rate*F63","v":0},{"$f":"Div_Rate*G63","v":0},{"$f":"Div_Rate*H63","v":0},0]
[null,"Overtime",null,{"$f":"OT_Rate*D64","v":0},{"$f":"OT_Rate*E64","v":0},{"$f":"OT_Rate*F64","v":0},{"$f":"OT_Rate*G64","v":0},{"$f":"OT_Rate*H64","v":0},0]
[null,"Car Allowance",null,{"$f":"D65*CA_Rate","v":0},{"$f":"E65*CA_Rate","v":0},{"$f":"F65*CA_Rate","v":0},{"$f":"G65*CA_Rate","v":0},{"$f":"H65*CA_Rate","v":0},0]
[null,"Managed Investment",null,{"$f":"D66*MI_Rate","v":0},{"$f":"E66*MI_Rate","v":0},{"$f":"F66*MI_Rate","v":0},{"$f":"G66*MI_Rate","v":0},{"$f":"H66*MI_Rate","v":0},{"$f":"SUM(D73:H73)","v":0}]
[null,"Total Other Income",null,{"$f":"SUM(D68:D73)","v":0},{"$f":"SUM(E68:E73)","v":0},0,0,0,0]
[null,"TOTAL ELIGIBLE TAXABLE INCOME",null,{"$f":"Gross_1+IndividualSensitisedRental_1+OtherSensitisedIncome_1","v":0},{"$f":"Gross_2+IndividualSensitisedRental_2+OtherSensitisedIncome_2","v":0},{"$f":"Gross_3+IndividualSensitisedRental_3+OtherSensitisedIncome_3","v":0},{"$f":"Gross_4+IndividualSensitisedRental_4+OtherSensitisedIncome_4","v":0},{"$f":"Gross_5+IndividualSensitisedRental_5+OtherSensitisedIncome_5","v":0},0]
[null,"TOTAL TAXABLE INCOME",null,{"$f":"Gross_1+IndividualUnsensitisedRental_1+SUM(D61:D66)","v":0},{"$f":"Gross_2+IndividualUnsensitisedRental_2+SUM(E61:E66)","v":0},{"$f":"Gross_3+IndividualUnsensitisedRental_3+SUM(F61:F66)","v":0},{"$f":"Gross_4+IndividualUnsensitisedRental_4+SUM(G61:G66)","v":0},{"$f":"Gross_5+IndividualUnsensitisedRental_5+SUM(H61:H66)","v":0},{"$f":"SUM(D75:H75)","v":0}]
[null,null,null,"Addbacks (PAYG)"]
[null,"Company Car",null,null,null,null,null,null,{"$f":"SUM(D78:H78)","v":0}]
[null,"Centrelink/Child Support",null,null,null,null,null,null,{"$f":"SUM(D79:H79)","v":0}]
[null,"Other",null,null,null,null,null,null,{"$f":"SUM(D80:H80)","v":0}]
[null,"TOTAL ELIGIBLE NON-TAXABLE INCOME",null,{"$f":"companycar_1+DSS_1+Other_1","v":0},{"$f":"companycar_2+DSS_2+Other_2","v":0},{"$f":"companycar_3+DSS_3+Other_3","v":0},{"$f":"companycar_4+DSS_4+Other_4","v":0},{"$f":"companycar_5+DSS_5+Other_5","v":0},{"$f":"SUM(D81:H81)","v":0}]
[null,"TOTAL NON-TAXABLE INCOME",null,{"$f":"companycar_1+DSS_1+Other_1","v":0},{"$f":"companycar_2+DSS_2+Other_2","v":0},{"$f":"companycar_3+DSS_3+Other_3","v":0},{"$f":"companycar_4+DSS_4+Other_4","v":0},{"$f":"companycar_5+DSS_5+Other_5","v":0},{"$f":"SUM(D81:H81)","v":0}]
[null,"TOTAL ELIGIBLE INCOME",null,{"$f":"InvSensitisedTaxIncome_1+InvSensitisedNonTaxIncome_1","v":0},{"$f":"InvSensitisedTaxIncome_2+InvSensitisedNonTaxIncome_2","v":0},{"$f":"InvSensitisedTaxIncome_3+InvSensitisedNonTaxIncome_3","v":0},{"$f":"InvSensitisedTaxIncome_4+InvSensitisedNonTaxIncome_4","v":0},{"$f":"InvSensitisedTaxIncome_5+InvSensitisedNonTaxIncome_5","v":0},{"$f":"SUM(D83:H83)","v":0}]
[null,"TOTAL INCOME",null,{"$f":"InvUnsensitisedTaxIncome_1+InvUnsensitisedNonTaxIncome_1","v":0},{"$f":"InvUnsensitisedTaxIncome_2+InvUnsensitisedNonTaxIncome_2","v":0},{"$f":"InvUnsensitisedTaxIncome_3+InvUnsensitisedNonTaxIncome_3","v":0},{"$f":"InvUnsensitisedTaxIncome_4+InvUnsensitisedNonTaxIncome_4","v":0},{"$f":"InvUnsensitisedTaxIncome_5+InvUnsensitisedNonTaxIncome_5","v":0},{"$f":"SUM(D83:H83)","v":0}]
[]
[null,"INCOME - CORPORATE/SELF EMPLOYED"]
[null,null,null,"Corporate / Self Employed Applicant"]
[null,"Annual ",null,"Applicant 1",2,3,4,5,"Total"]
[null,null,null,"CLICK HERE Calculate Corporate / Self-Employed  Income Sheet"]
[null,"TAXABLE",null,{"$f":"TotalTaxableInc_CorpSelfSheet_App_1","v":0},{"$f":"TotalTaxableInc_CorpSelfSheet_App_2","v":0},{"$f":"TotalTaxableInc_CorpSelfSheet_App_3","v":0},{"$f":"TotalTaxableInc_CorpSelfSheet_App_4","v":0},{"$f":"TotalTaxableInc_CorpSelfSheet_App_5","v":0},{"$f":"SUM(D90:H90)","v":0}]
[null,"NON-TAXABLE",null,{"$f":"TotalNonTaxableInc_CorpSelfSheet_App_1","v":0},{"$f":"TotalNonTaxableInc_CorpSelfSheet_App_2","v":0},{"$f":"TotalNonTaxableInc_CorpSelfSheet_App_3","v":0},{"$f":"TotalNonTaxableInc_CorpSelfSheet_App_4","v":0},{"$f":"TotalNonTaxableInc_CorpSelfSheet_App_5","v":0},{"$f":"SUM(D91:H91)","v":0}]
[null,"TOTAL INCOME",null,{"$f":"CorporateIncome_1+CorporateAddBacks_1","v":0},{"$f":"CorporateIncome_2+CorporateAddbacks_2","v":0},{"$f":"CorporateIncome_3+CorporateAddbacks_3","v":0},{"$f":"CorporateIncome_4+CorporateAddbacks_4","v":0},{"$f":"CorporateIncome_5+CorporateAddbacks_5","v":0},{"$f":"TotalCorpIncome_1+TotalCorpIncome_2+TotalCorpIncome_3+TotalCorpIncome_4+TotalCorpIncome_5","v":0}]
[null,null,null,"Applicant_Column_1_END","Applicant_Column_2_END","Applicant_Column_3_END","Applicant_Column_4_END","Applicant_Column_5_END","Applicant_Column_Total_END"]
[]
[]
[4,"ONGOING EXISTING COMMITMENTS"]
[null,null,null,{"$f":"IF(AND(COUNTIFS(Investment_Existing_Heading:Investment_Existing_END,\"Y\")>0,RentPresent = FALSE),\"Note: For a deduction to apply, a rental income amount greater than 0 must be declared. Tax deductions are not applicable for non-residents\",\"\")","v":""}]
[null,"Existing Commitment",null,"Type of Product","Amount/Limit ($)","Remaining P&I Loan Term (# months)","Contractual \nRate (%)","Actual Monthly Scheduled Commitment ($)","Investment Eligible for Tax Deduction/s?","Comment"]
[null,null,1]
[null,null,null,"Type_Of_Product_Existing_END","Loan_Limit_Existing_END","Loan_Term_Existing_END","Contractual_Rate_Existing_END","Monthly_Commitment_Payment_Existing_END","Investment_Existing_END","Comment_Existing_END"]
[null,"Credit Card Total Limits"]
[]
[]
[5,"COMMITMENTS (Figures shown are for serviceability purposes only)"]
[]
[null,"TOTAL NEW RESIDENTIAL LENDING",null,null,{"$f":"Residential_and_Investment_Loan_New","v":0},"BUFFERED TOTAL NEW COMMITMENTS P/M",null,null,{"$f":"TotalNewCommitments","v":0}]
[null,"TOTAL EXISTING RESIDENTIAL LENDING",null,null,{"$f":"Residential_and_Investment_Loan_Existing","v":0},"BUFFERED TOTAL EXISTING COMMITMENTS P/M",null,null,{"$f":"TotalExistingCommitments","v":0}]
[null,"Other Mortgages on Security",null,null,null,"BUFFERED TOTAL COMMITMENTS PER MONTH",null,null,{"$f":"TotalExistingCommitments+TotalNewCommitments","v":0}]
[null,"Security Value"]
[]
[null,"Monthly Living Expenses"]
[null,"HEM",null,null,{"$f":"ROUND(HEM_Total,0)","v":0}]
[null,"Total Declared",null,null,{"$f":"ROUND(AppDeclExp_H1+AppDeclExp_H2+AppDeclExp_H3,0)","v":0}]
[null,"Applicable",null,null,{"$f":"MAX(AppDeclExp_H1,HEM_1)+AdLE_HH1+MAX(AppDeclExp_H2,HEM_2)+AdLE_HH2+MAX(AppDeclExp_H3,HEM_3)+AdLE_HH3","v":0}]
[null,null,null,null,{"$f":"IF(DleLessThanXOfHem,\"Basic DLE <= 100% of HEM - The loan must be approved by an Internal DLA holder within the bank\",\" \")","v":" "}]
[]
[6,"RESULTS"]
[null,null,null,null,{"$f":"IF(LVR_Display>=0.95,\"Base Loan Amount + LMI must not exceed an LVR of 95%.\",\" \")","v":" "}]
[null,"Loan to Valuation Ratio",null,null,{"$f":"ROUND(IFERROR(((Total_New_Res_Lending_Amount_Display+othermortgages)/totalsecurity),0),3)","v":0},"Monthly Actual Surplus Income",null,null,{"$f":"IF(ISERR('Results Worksheet'!E14-'Results Worksheet'!E15),0,('Results Worksheet'!E14-'Results Worksheet'!E15)/12)","v":0}]
[null,"LTI",null,null,{"$f":"ROUND(IF(ISERR(Total_New_Commitment_Amount_Limit/GrossIncomesDeclared),0,Total_New_Commitment_Amount_Limit/GrossIncomesDeclared),2)","v":0},"Serviceability Ratio",null,null,{"$f":"ROUNDDOWN(IF(ISERR('Results Worksheet'!E14/'Results Worksheet'!E15),0,IF('Results Worksheet'!E15>0,'Results Worksheet'!E14/'Results Worksheet'!E15,0)),2)","v":0}]
[]
[null,"Mortgage Repayment to Income",null,"Mortgage Repayment to Income Measure",{"$f":"ROUND((SumNewResidentialAndInvestmentActualRepayment+SumExistingResidentialAndInvestmentActualRepayment)/((TotalInvSensitisedTotalIncome+GrandTotalCorpIncome)/12),3)","v":{"$error":"#DIV/0!"}},"DTI",null,null,{"$f":"ROUND(IF(ISERR((Total_Loans)/GrossIncomesDeclared),0,(Total_Loans)/GrossIncomesDeclared),2)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"IF(DTI_Display>=8,\"DTI ≥ 8 is outside policy. Refer to your BDM.\",\" \")","v":" "}]
[null,"Possible Lending","Type of Product",null,"Interest Rate","Term (Years)","Maximum Borrowing Potential","Repayment on the Max. B. Potential"]
[null,1,"Residential Loan P&I",null,0.05,25,{"$f":"ROUNDDOWN(New_Commitments_Result!Y47,0)","v":0},{"$f":"-PMT(E125/12,F125*12,G125)","v":0}]
[null,2,"Residential Loan P&I",null,0.05,30,{"$f":"ROUNDDOWN(New_Commitments_Result!Y48,0)","v":0},{"$f":"-PMT(E126/12,F126*12,G126)","v":0}]
[null,3,"Residential Loan IO",null,0.05,2,{"$f":"ROUNDDOWN(New_Commitments_Result!Y49,0)","v":0},{"$f":"(E127*G127)/12","v":0}]
[null,"Possible_Lending_Results_END"]
[null,"New Commitments","Type of Product",null,"Loan Applied","Interest Rate","Term (Years)","Actual Repayment","Maximum Borrowing Potential for each Individual commitment"]
[null,{"$f":"New_Commitments_Result!E6","v":1},{"$f":"New_Commitments_Result!G6","v":""},null,{"$f":"New_Commitments_Result!H6","v":""},{"$f":"New_Commitments_Result!J6","v":""},{"$f":"IFERROR(New_Commitments_Result!I6-New_Commitments_Result!G61,\"\")","v":""},{"$f":"New_Commitments_Result!O6","v":""},{"$f":"New_Commitments_Result!P6","v":""}]
[null,{"$f":"New_Commitments_Result!E7","v":2},{"$f":"New_Commitments_Result!G7","v":""},null,{"$f":"New_Commitments_Result!H7","v":""},{"$f":"New_Commitments_Result!J7","v":""},{"$f":"IFERROR(New_Commitments_Result!I7-New_Commitments_Result!G62,\"\")","v":""},{"$f":"New_Commitments_Result!O7","v":""},{"$f":"New_Commitments_Result!P7","v":""}]
[null,{"$f":"New_Commitments_Result!E8","v":3},{"$f":"New_Commitments_Result!G8","v":""},null,{"$f":"New_Commitments_Result!H8","v":""},{"$f":"New_Commitments_Result!J8","v":""},{"$f":"IFERROR(New_Commitments_Result!I8-New_Commitments_Result!G63,\"\")","v":""},{"$f":"New_Commitments_Result!O8","v":""},{"$f":"New_Commitments_Result!P8","v":""}]
[null,{"$f":"New_Commitments_Result!E9","v":4},{"$f":"New_Commitments_Result!G9","v":""},null,{"$f":"New_Commitments_Result!H9","v":""},{"$f":"New_Commitments_Result!J9","v":""},{"$f":"IFERROR(New_Commitments_Result!I9-New_Commitments_Result!G64,\"\")","v":""},{"$f":"New_Commitments_Result!O9","v":""},{"$f":"New_Commitments_Result!P9","v":""}]
[null,{"$f":"New_Commitments_Result!E10","v":5},{"$f":"New_Commitments_Result!G10","v":""},null,{"$f":"New_Commitments_Result!H10","v":""},{"$f":"New_Commitments_Result!J10","v":""},{"$f":"IFERROR(New_Commitments_Result!I10-New_Commitments_Result!G65,\"\")","v":""},{"$f":"New_Commitments_Result!O10","v":""},{"$f":"New_Commitments_Result!P10","v":""}]
[null,{"$f":"New_Commitments_Result!E11","v":6},{"$f":"New_Commitments_Result!G11","v":""},null,{"$f":"New_Commitments_Result!H11","v":""},{"$f":"New_Commitments_Result!J11","v":""},{"$f":"IFERROR(New_Commitments_Result!I11-New_Commitments_Result!G66,\"\")","v":""},{"$f":"New_Commitments_Result!O11","v":""},{"$f":"New_Commitments_Result!P11","v":""}]
[null,{"$f":"New_Commitments_Result!E12","v":7},{"$f":"New_Commitments_Result!G12","v":""},null,{"$f":"New_Commitments_Result!H12","v":""},{"$f":"New_Commitments_Result!J12","v":""},{"$f":"IFERROR(New_Commitments_Result!I12-New_Commitments_Result!G67,\"\")","v":""},{"$f":"New_Commitments_Result!O12","v":""},{"$f":"New_Commitments_Result!P12","v":""}]
[null,{"$f":"New_Commitments_Result!E13","v":8},{"$f":"New_Commitments_Result!G13","v":""},null,{"$f":"New_Commitments_Result!H13","v":""},{"$f":"New_Commitments_Result!J13","v":""},{"$f":"IFERROR(New_Commitments_Result!I13-New_Commitments_Result!G68,\"\")","v":""},{"$f":"New_Commitments_Result!O13","v":""},{"$f":"New_Commitments_Result!P13","v":""}]
[null,{"$f":"New_Commitments_Result!E14","v":9},{"$f":"New_Commitments_Result!G14","v":""},null,{"$f":"New_Commitments_Result!H14","v":""},{"$f":"New_Commitments_Result!J14","v":""},{"$f":"IFERROR(New_Commitments_Result!I14-New_Commitments_Result!G69,\"\")","v":""},{"$f":"New_Commitments_Result!O14","v":""},{"$f":"New_Commitments_Result!P14","v":""}]
[null,{"$f":"New_Commitments_Result!E15","v":10},{"$f":"New_Commitments_Result!G15","v":""},null,{"$f":"New_Commitments_Result!H15","v":""},{"$f":"New_Commitments_Result!J15","v":""},{"$f":"IFERROR(New_Commitments_Result!I15-New_Commitments_Result!G70,\"\")","v":""},{"$f":"New_Commitments_Result!O15","v":""},{"$f":"New_Commitments_Result!P15","v":""}]
[null,{"$f":"New_Commitments_Result!E16","v":11},{"$f":"New_Commitments_Result!G16","v":""},null,{"$f":"New_Commitments_Result!H16","v":""},{"$f":"New_Commitments_Result!J16","v":""},{"$f":"IFERROR(New_Commitments_Result!I16-New_Commitments_Result!G71,\"\")","v":""},{"$f":"New_Commitments_Result!O16","v":""},{"$f":"New_Commitments_Result!P16","v":""}]
[null,{"$f":"New_Commitments_Result!E17","v":12},{"$f":"New_Commitments_Result!G17","v":""},null,{"$f":"New_Commitments_Result!H17","v":""},{"$f":"New_Commitments_Result!J17","v":""},{"$f":"IFERROR(New_Commitments_Result!I17-New_Commitments_Result!G72,\"\")","v":""},{"$f":"New_Commitments_Result!O17","v":""},{"$f":"New_Commitments_Result!P17","v":""}]
[null,{"$f":"New_Commitments_Result!E18","v":13},{"$f":"New_Commitments_Result!G18","v":""},null,{"$f":"New_Commitments_Result!H18","v":""},{"$f":"New_Commitments_Result!J18","v":""},{"$f":"IFERROR(New_Commitments_Result!I18-New_Commitments_Result!G73,\"\")","v":""},{"$f":"New_Commitments_Result!O18","v":""},{"$f":"New_Commitments_Result!P18","v":""}]
[null,{"$f":"New_Commitments_Result!E19","v":14},{"$f":"New_Commitments_Result!G19","v":""},null,{"$f":"New_Commitments_Result!H19","v":""},{"$f":"New_Commitments_Result!J19","v":""},{"$f":"IFERROR(New_Commitments_Result!I19-New_Commitments_Result!G74,\"\")","v":""},{"$f":"New_Commitments_Result!O19","v":""},{"$f":"New_Commitments_Result!P19","v":""}]
[null,{"$f":"New_Commitments_Result!E20","v":15},{"$f":"New_Commitments_Result!G20","v":""},null,{"$f":"New_Commitments_Result!H20","v":""},{"$f":"New_Commitments_Result!J20","v":""},{"$f":"IFERROR(New_Commitments_Result!I20-New_Commitments_Result!G75,\"\")","v":""},{"$f":"New_Commitments_Result!O20","v":""},{"$f":"New_Commitments_Result!P20","v":""}]
[null,{"$f":"New_Commitments_Result!E21","v":16},{"$f":"New_Commitments_Result!G21","v":""},null,{"$f":"New_Commitments_Result!H21","v":""},{"$f":"New_Commitments_Result!J21","v":""},{"$f":"IFERROR(New_Commitments_Result!I21-New_Commitments_Result!G76,\"\")","v":""},{"$f":"New_Commitments_Result!O21","v":""},{"$f":"New_Commitments_Result!P21","v":""}]
[null,{"$f":"New_Commitments_Result!E22","v":17},{"$f":"New_Commitments_Result!G22","v":""},null,{"$f":"New_Commitments_Result!H22","v":""},{"$f":"New_Commitments_Result!J22","v":""},{"$f":"IFERROR(New_Commitments_Result!I22-New_Commitments_Result!G77,\"\")","v":""},{"$f":"New_Commitments_Result!O22","v":""},{"$f":"New_Commitments_Result!P22","v":""}]
[null,{"$f":"New_Commitments_Result!E23","v":18},{"$f":"New_Commitments_Result!G23","v":""},null,{"$f":"New_Commitments_Result!H23","v":""},{"$f":"New_Commitments_Result!J23","v":""},{"$f":"IFERROR(New_Commitments_Result!I23-New_Commitments_Result!G78,\"\")","v":""},{"$f":"New_Commitments_Result!O23","v":""},{"$f":"New_Commitments_Result!P23","v":""}]
[null,{"$f":"New_Commitments_Result!E24","v":19},{"$f":"New_Commitments_Result!G24","v":""},null,{"$f":"New_Commitments_Result!H24","v":""},{"$f":"New_Commitments_Result!J24","v":""},{"$f":"IFERROR(New_Commitments_Result!I24-New_Commitments_Result!G79,\"\")","v":""},{"$f":"New_Commitments_Result!O24","v":""},{"$f":"New_Commitments_Result!P24","v":""}]
[null,{"$f":"New_Commitments_Result!E25","v":20},{"$f":"New_Commitments_Result!G25","v":""},null,{"$f":"New_Commitments_Result!H25","v":""},{"$f":"New_Commitments_Result!J25","v":""},{"$f":"IFERROR(New_Commitments_Result!I25-New_Commitments_Result!G80,\"\")","v":""},{"$f":"New_Commitments_Result!O25","v":""},{"$f":"New_Commitments_Result!P25","v":""}]
[null,{"$f":"New_Commitments_Result!E26","v":21},{"$f":"New_Commitments_Result!G26","v":""},null,{"$f":"New_Commitments_Result!H26","v":""},{"$f":"New_Commitments_Result!J26","v":""},{"$f":"IFERROR(New_Commitments_Result!I26-New_Commitments_Result!G81,\"\")","v":""},{"$f":"New_Commitments_Result!O26","v":""},{"$f":"New_Commitments_Result!P26","v":""}]
[null,{"$f":"New_Commitments_Result!E27","v":22},{"$f":"New_Commitments_Result!G27","v":""},null,{"$f":"New_Commitments_Result!H27","v":""},{"$f":"New_Commitments_Result!J27","v":""},{"$f":"IFERROR(New_Commitments_Result!I27-New_Commitments_Result!G82,\"\")","v":""},{"$f":"New_Commitments_Result!O27","v":""},{"$f":"New_Commitments_Result!P27","v":""}]
[null,{"$f":"New_Commitments_Result!E28","v":23},{"$f":"New_Commitments_Result!G28","v":""},null,{"$f":"New_Commitments_Result!H28","v":""},{"$f":"New_Commitments_Result!J28","v":""},{"$f":"IFERROR(New_Commitments_Result!I28-New_Commitments_Result!G83,\"\")","v":""},{"$f":"New_Commitments_Result!O28","v":""},{"$f":"New_Commitments_Result!P28","v":""}]
[null,{"$f":"New_Commitments_Result!E29","v":24},{"$f":"New_Commitments_Result!G29","v":""},null,{"$f":"New_Commitments_Result!H29","v":""},{"$f":"New_Commitments_Result!J29","v":""},{"$f":"IFERROR(New_Commitments_Result!I29-New_Commitments_Result!G84,\"\")","v":""},{"$f":"New_Commitments_Result!O29","v":""},{"$f":"New_Commitments_Result!P29","v":""}]
[null,{"$f":"New_Commitments_Result!E30","v":25},{"$f":"New_Commitments_Result!G30","v":""},null,{"$f":"New_Commitments_Result!H30","v":""},{"$f":"New_Commitments_Result!J30","v":""},{"$f":"IFERROR(New_Commitments_Result!I30-New_Commitments_Result!G85,\"\")","v":""},{"$f":"New_Commitments_Result!O30","v":""},{"$f":"New_Commitments_Result!P30","v":""}]
[null,{"$f":"New_Commitments_Result!E31","v":26},{"$f":"New_Commitments_Result!G31","v":""},null,{"$f":"New_Commitments_Result!H31","v":""},{"$f":"New_Commitments_Result!J31","v":""},{"$f":"IFERROR(New_Commitments_Result!I31-New_Commitments_Result!G86,\"\")","v":""},{"$f":"New_Commitments_Result!O31","v":""},{"$f":"New_Commitments_Result!P31","v":""}]
[null,{"$f":"New_Commitments_Result!E32","v":27},{"$f":"New_Commitments_Result!G32","v":""},null,{"$f":"New_Commitments_Result!H32","v":""},{"$f":"New_Commitments_Result!J32","v":""},{"$f":"IFERROR(New_Commitments_Result!I32-New_Commitments_Result!G87,\"\")","v":""},{"$f":"New_Commitments_Result!O32","v":""},{"$f":"New_Commitments_Result!P32","v":""}]
[null,{"$f":"New_Commitments_Result!E33","v":28},{"$f":"New_Commitments_Result!G33","v":""},null,{"$f":"New_Commitments_Result!H33","v":""},{"$f":"New_Commitments_Result!J33","v":""},{"$f":"IFERROR(New_Commitments_Result!I33-New_Commitments_Result!G88,\"\")","v":""},{"$f":"New_Commitments_Result!O33","v":""},{"$f":"New_Commitments_Result!P33","v":""}]
[null,{"$f":"New_Commitments_Result!E34","v":29},{"$f":"New_Commitments_Result!G34","v":""},null,{"$f":"New_Commitments_Result!H34","v":""},{"$f":"New_Commitments_Result!J34","v":""},{"$f":"IFERROR(New_Commitments_Result!I34-New_Commitments_Result!G89,\"\")","v":""},{"$f":"New_Commitments_Result!O34","v":""},{"$f":"New_Commitments_Result!P34","v":""}]
[null,{"$f":"New_Commitments_Result!E35","v":30},{"$f":"New_Commitments_Result!G35","v":""},null,{"$f":"New_Commitments_Result!H35","v":""},{"$f":"New_Commitments_Result!J35","v":""},{"$f":"IFERROR(New_Commitments_Result!I35-New_Commitments_Result!G90,\"\")","v":""},{"$f":"New_Commitments_Result!O35","v":""},{"$f":"New_Commitments_Result!P35","v":""}]
[null,{"$f":"New_Commitments_Result!E36","v":31},{"$f":"New_Commitments_Result!G36","v":""},null,{"$f":"New_Commitments_Result!H36","v":""},{"$f":"New_Commitments_Result!J36","v":""},{"$f":"IFERROR(New_Commitments_Result!I36-New_Commitments_Result!G91,\"\")","v":""},{"$f":"New_Commitments_Result!O36","v":""},{"$f":"New_Commitments_Result!P36","v":""}]
[null,{"$f":"New_Commitments_Result!E37","v":32},{"$f":"New_Commitments_Result!G37","v":""},null,{"$f":"New_Commitments_Result!H37","v":""},{"$f":"New_Commitments_Result!J37","v":""},{"$f":"IFERROR(New_Commitments_Result!I37-New_Commitments_Result!G92,\"\")","v":""},{"$f":"New_Commitments_Result!O37","v":""},{"$f":"New_Commitments_Result!P37","v":""}]
[null,{"$f":"New_Commitments_Result!E38","v":33},{"$f":"New_Commitments_Result!G38","v":""},null,{"$f":"New_Commitments_Result!H38","v":""},{"$f":"New_Commitments_Result!J38","v":""},{"$f":"IFERROR(New_Commitments_Result!I38-New_Commitments_Result!G93,\"\")","v":""},{"$f":"New_Commitments_Result!O38","v":""},{"$f":"New_Commitments_Result!P38","v":""}]
[null,{"$f":"New_Commitments_Result!E39","v":34},{"$f":"New_Commitments_Result!G39","v":""},null,{"$f":"New_Commitments_Result!H39","v":""},{"$f":"New_Commitments_Result!J39","v":""},{"$f":"IFERROR(New_Commitments_Result!I39-New_Commitments_Result!G94,\"\")","v":""},{"$f":"New_Commitments_Result!O39","v":""},{"$f":"New_Commitments_Result!P39","v":""}]
[null,{"$f":"New_Commitments_Result!E40","v":35},{"$f":"New_Commitments_Result!G40","v":""},null,{"$f":"New_Commitments_Result!H40","v":""},{"$f":"New_Commitments_Result!J40","v":""},{"$f":"IFERROR(New_Commitments_Result!I40-New_Commitments_Result!G95,\"\")","v":""},{"$f":"New_Commitments_Result!O40","v":""},{"$f":"New_Commitments_Result!P40","v":""}]
[null,null,"Summary",null,"Total Loan Applied","Interest Rate for the Default MBA","P&I Maximum Borrowing Potential over a 30 year term"]
[null,"Summary of",{"$f":"IF(NumNewCommitments > 1,NumNewCommitments & \" new commitments\",NumNewCommitments & \" new commitment\")","v":"0 new commitment"},null,{"$f":"SUM(E130:E164)","v":0},4.3999999999999997E-2,{"$f":"ROUNDDOWN(New_Commitments_Result!Y46,0)","v":0}]
[null,"New_Commitments_Result_Section_END",null,null,null,null,null,null,null,null,1]
[]
[]
[null,"Notes:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Important Information\nThis calculator is provided for information purposes. The calculations produced are intended for use by you as a guide only. They do not constitute a quote or loan approval. The calculator estimates loan serviceability based on the accuracy of information provided and assumes interest rates do not change over the life of the loan and does not include all applicable fees.  Bendigo and Adelaide Bank Ltd reserves the right to change its lending and assessment criteria at any time. Actual loan serviceability can only be calculated once you have lodged a full application. Before acting on this calculation you should seek professional advice. \n\n"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"ENDRows"]

{"sheet":"Helpful Hints Guide","index":15,"n_rows":80,"n_cols":4,"rows_kept":80,"cut":false,"hidden":true,"merged":[[0,0,0,3]]}
["Helpful Hints Guide"]
["1. Ensure to enable the calculator before commencement"]
[]
["Section","Field","Type","Explanation"]
["How to change a logo","Logo Displayed","Logo (jpg or png picture)","To change a logo, left click on the logo and a file selection prompt will come up. Navigate to where the new logo is located, select and press \"OK\". The new logo will now be displayed. "]
["How to resize or reposition a logo","Logo Displayed","Logo (jpg or png picture)","To change the size or position of a logo, click \"Unprotect Sheet\" in the \"Review\" tab, then right click on the logo. The logo can now be repositioned and resized. Save the changes once finished."]
["LOAN BORROWER Details","Applicant","Auto populated (locked field)","Field containing numbering of the applicants."]
[null,"Applicant Name","Free text field (any characters)","Input field to contain full Customer name or Company name."]
[null,"Corporate / Self Employed?","Drop down list (Y/N)","Answer yes (Y) if applicant is a corporate body or if the applicant is self employed. Otherwise select no (N) from the drop down box. For non-individual applicants (e.g. Company Applicants), use \"Y\""]
[null,"Which household?","Drop down list (with option between 1 and 3, also NA)","Select in which household the applicant belongs to. This field is used to determine whether a set of applicants are in the same household or not for servicing. For Non-individual applicants (e.g. Company Applicants) use \"NA\" (Not applicable)."]
[null,"New Commitment","Auto populated (locked field)","Field containing numbering of the new commitments."]
[null,"Type of Product","Drop down list (with predefined products)","Choose a new commitment to include in the servicing scenario. This field is mandatory for all products."]
[null,"Amount/Limit ($)","Number field (Currency)","Input field to contain loan amount or credit card Limit. This field is mandatory for all products. Inclusive of LMI or other Fees & Charges to be included in the loan."]
[null,"Loan Term","Number field (1 to 30)","Input field to contain the term of the loan. Mandatory if unlocked."]
[null,"Contractual Rate (%)","Number field (percentage)","Input field to contain the contractual rate of the application. Mandatory if Unlocked."]
[null,"Investment Eligible for Tax Deductions?","Drop down list (Y/N)","Answer yes (Y) if the commitment is an investment and is eligible for a tax deduction. Otherwise select no (N) from the drop down box. Mandatory if Unlocked. Selecting \"Yes\" (Y) will apply a tax deduction amount. Note: Only answer \"Yes\" for an Investment loan where rental income forms part of the serviceability and customer is an Australian Resident."]
[null,"Comment","Free text field (any characters)","Input field to contain a comment/note if further information is needed. This field is not mandatory."]
["HOUSEHOLD Details","Household No.","Prepopulated (locked field)","This field is prepopulated and is used as a guide as to where to input household details. Fields below this household number will be unlocked depending on number of households selected in the previous section (LOAN/BORROWER Details)."]
[null,"Couple?","Drop down list (Y/N)","Answer yes (Y) if applicant/s are Married or  in a defacto relationship. Otherwise select no (N) from the drop down box. This is based on Household not number of applicants, i.e. if single applicant but in a Couple household select \"Couple\" - Determines the appropriate application of the HEM."]
[null,"Adults","Auto populated (locked field)","This field will auto populate with number of adults depending on relationship status. Couples set to \"yes\" will populate 2 adults and couples set to \"no\" will populate 1 adult.  (Regardless of the number of applicants)"]
[null,"Dependant/s","Number field","Input field to contain number of dependants (children & adults)."]
[null,"Declared Living Expense","DLE Sheet","Sheet to contain declared living expenses for the applicable household."]
["GROSS ANNUAL INCOME - Annual (PAYG)","Household","Prepopulated (locked field)","This is a field that shows what column the household information should be added into."]
[null,"Gross (PAYG)","Number field (Currency)","Input field to contain the gross pay/salary of the applicant, before Tax."]
[null,"Cat 1,2 and 3 Residential","Number field (Currency)","Input field to populate any Cat 1, 2 and 3 Residential rental income. This will then calculate the appropriate income deduction as per credit policy."]
[null,"Cat 4 Residential","Number field (Currency)","Input field to populate any Cat 4 Residential rental income. Higher Risk Postcodes, this will then be calculated with the appropriate income deduction as per credit policy."]
[null,"Cat 1, 2, and 3 Commercial","Number field (Currency)","Input field to populate any Cat 1, 2, and 3 Commercial rental income. This will then calculate the appropriate income deduction as per credit policy."]
[null,"Cat 4 Commercial","Number field (Currency)","Input field to populate any Cat 4 Commercial rental income. (Higher Risk Postcodes) - This will then calcualate an income deduction as per credit policy."]
[null,"Bonus (lower of the last 2 yrs)","Number field (Currency)","Input field to populate any Bonus (lower of the last 2 years), this will then be calculated with a deduction as per credit policy."]
[null,"Commission (lower of the last 2 yrs)","Number field (Currency)","Input field to populate any Commission (lower of the last 2 yrs), this will then be calculated with a deduction as per credit policy."]
[null,"Dividends","Number field (Currency)","Input field to populate any Dividends which will then be calculated at a deduction as per credit policy"]
[null,"Overtime","Number field (Currency)","Input field to populate any \"permanent\" overtime as defined in Credit Policy."]
[null,"Car Allowance","Number field (Currency)","Input field to populate any Car Allowance (Must be permanent)"]
[null,"TOTAL TAXABLE INCOME","Number field (Currency)","Field containing Total Taxable Income"]
[null,"ELIGIBLE INCOME","Number field (Currency)","Field containing Total ELIGIBLE Income, inclusive of any deductions as per credit policy."]
[null,"Company Car","Number field (Currency)","Input field to populate any Company Car non taxable benefit."]
[null,"DSS","Number field (Currency)","Input field to populate any DSS non taxable amounts."]
[null,"Other","Number field (Currency)","Input field to populate any Other non taxable benefit."]
[null,"TOTAL NON-TAXABLE INCOME","Number field (Currency)","Field containing Total Non Taxable Income."]
[null,"TOTAL INCOME","Number field (Currency)","Field containing Total Income."]
["INCOME - CORPORATE/SELF EMPLOYED","Calculate Corporate / Self-Employed  Income Sheet","Button","Button that will take you to the \"Corporate / Self-Employed  Income\" sheet."]
[null,"Sole Traders/Partners/Directors Salary","Number field (Currency)","Field containing Sole Traders/Partners/Directors Salary. (Field exists in the \"Corporate / Self-Employed  Income\" sheet)"]
[null,"Net Profit","Number field (Currency)","Field containing Net Profit. (Field exists in the \"Corporate / Self-Employed  Income\" sheet)"]
[null,"Company Profit","Number field (Currency)","Field containing Company Profit. (Field exists in the \"Corporate / Self-Employed  Income\" sheet)"]
[null,"Abnormal Expenses","Number field (Currency)","Field containing Abnormal Expenses. (Field exists in the \"Corporate / Self-Employed  Income\" sheet). These expenses are added to the sevicing as these expenses won't occur again."]
[null,"Abnormal Income","Number field (Currency)","Field containing Abnormal Income in the \"Corporate / Self-Employed  Income\" sheet. (Field exists in the \"Corporate / Self-Employed  Income\" sheet). This income is subtracted from the servicing as the income will not occure again."]
[null,"Other Income","Number field (Currency)","Field containing Other Income. (Field exists in the \"Corporate / Self-Employed  Income\" sheet)"]
[null,"Motor Vehicle Expenses","Number field (Currency)","Field containing Motor Vehicle Expenses. (Field exists in the \"Corporate / Self-Employed  Income\" sheet as an addback item)"]
[null,"Depreciation","Number field (Currency)","Field containing Depreciation. (Field exists in the \"Corporate / Self-Employed  Income\" sheet as an addback item)"]
[null,"Interest of Loans being refinanced","Number field (Currency)","Field containing Interest of Loans being refinanced. (Field exists in the \"Corporate / Self-Employed  Income\" sheet as an addback item)"]
[null,"Other Self-Employed Addbacks","Number field (Currency)","Field containing Other Self-Employed Addbacks. (Field exists in the \"Corporate / Self-Employed  Income\" sheet as an addback item)"]
[null,"Centrelink Payments","Number field (Currency)","Field containing Centrelink Payments. (Field exists in the \"Corporate / Self-Employed  Income\" sheet as an addback item)"]
[null,"NON-TAXABLE","Auto populated (locked field)","Field containing NON-TAXABLE income from the \"Corporate / Self-Employed  Income\" sheet."]
[null,"TAXABLE","Auto populated (locked field)","Field containing Taxable income from the \"Corporate / Self-Employed  Income\" sheet."]
[null,"TOTAL INCOME","Auto populated (locked field)","Field containing Total Income from the \"Corporate / Self-Employed  Income\" sheet."]
["ONGOING EXISTING COMMITMENTS","Type of Product","Drop down list (with predefined commitments)","Choose an existing commitment to include in the servicing scenario. This field is mandatory for all type of commitments."]
[null,"Amount/Limit ($)","Number field (Currency)","Input field to contain loan amount. Mandatory if Unlocked."]
[null,"Actual Monthly Scheduled Commitment ($)","Number field (Currency)","Input field to contain the monthly commitment of the type of commitment selected. This field is mandatory for all type of commitments."]
[null,"Existing Monthly Board/Rental Commitment Payment ($)","Number field (Currency)","Existing Monthly Board/Rental Commitment Payment must be $650 ($150p/w) or greater. If servicing fails, then the partners have the option to either decline the app (under their DLA) or refer it to the Processing centre (with reasons to justify) for a DLA 7 or higher to review and approve."]
[null,"Investment Eligible for Tax Deductions?","Drop down list (Y/N)","Answer yes (Y) if the commitment is an investment and is eligible for a tax deduction. Otherwise select no (N) from the drop down box. Mandatory if Unlocked. Selecting \"Yes\" (Y) will apply a tax deduction amount. Note: Only answer \"Yes\" for an Investment loan where rental income forms part of the serviceability and customer is an Australian Resident."]
[null,"Comment","Free text field (any characters)","Input field to contain a comment/note if further information is needed. This field is not mandatory."]
[null,"Credit Card Total Limits","Number field (Currency)","Input field to contain the combined sum of all existing Credit Card limits. "]
["COMMITMENTS\n(Figures shown are for \nserviceability purposes only)","TOTAL NEW RESIDENTIAL LENDING","Auto populated (locked field)","Field containing Total New Residential Lending applied for."]
[null,"TOTAL EXISTING RESIDENTIAL LENDING","Auto populated (locked field)","Field containing Total Existing Residential Lending"]
[null,"Other Mortgages on Security","Number field (Currency)","Field containing Other Mortgages amount on the security securing New Lending, aids in calculating accurate LVR"]
[null,"Security Value","Number field (Currency)","Field containing the security value for the new lending."]
[null,"EXISTING OWNER OCC ACTUAL REPAYMENT","Auto populated (locked field)","Field containing Existing Owner Occupied Actual Repayment."]
[null,"EXISTING INVESTMENT ACTUAL REPAYMENT","Auto populated (locked field)","Field containing Existing Investment Actual Repayment."]
[null,"EXISTING COMMITMENTS PER MONTH","Auto populated (locked field)","Field containing Existing Commitments Per Month."]
[null,"NEW COMMITMENTS PER MONTH","Auto populated (locked field)","Field containing New commitments per month."]
[null,"TOTAL COMMITMENTS PER MONTH","Auto populated (locked field)","Field containing TOTAL COMMITMENTS PER MONTH"]
[null,"HEM Living Expenses","Auto populated (locked field)","Field containing HEM Living Expenses, Modelled living expenses."]
[null,"Applicant Declared Expenses","Number field (Currency)","Input field to contain Applicant Declared Expenses. This field is mandatory. Should include but not limited to general living expenses (food, clothing cigarettes, alcohol), Transport & Travel expenses, Phone & Internet, Utililities & Property rates related taxes, education expenses, all insurances, entertainment and memberships."]
["RESULTS","Loan to Valuation Ratio","Auto populated (locked field)","Field containing Loan to Valuation Ratio, auto calculated based on inputs."]
[null,"LTI","Auto populated (locked field)","Field containing LTI (Loan to Income Ratio)."]
[null,"Monthly Actual Surplus Income","Auto populated (locked field)","Field containing Monthly Actual Surplus Income."]
[null,"Serviceability Ratio","Auto populated (locked field)","Field containing Serviceability Ratio."]
[null,"Monthly Mortgage Repayment to Income Measure","Auto populated (locked field)","Field containing Monthly Mortgage Repayment to Income Measure"]
[null,"Maximum Borrowing Potential for each Individual Commitment","Auto populated (locked field)","Individual Maximum Borrowing Amounts - Details what Customer/s are eligible to borrow based on individual loans applied for. The Customer/s have the choice of increasing their loans  up to any one of the maximum borrowing amounts. (but only one, if they increase one, the maximum borrowing potential for the remaining loans will reduce as there will be less net surplus available)"]
[null,"Summary of Maximum Borrowing Potential","Auto populated (locked field)","Where multiple loans applied for,  a Maximum Borrowing amount is provided based on a standard 30 Year Term P&I based on the Interest Serviceability Floor Rate (Subject to change)"]