{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Disclaimer","Title sheet","SMART","User guide","Inputs","Calculations","SMART Campus","Contacts"],"not_rendered":{"charts":1,"images":23,"macros":1,"external_links":3,"defined_names":35,"comments":0,"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":"Disclaimer","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Title sheet","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"SMART","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"User guide","index":3,"n_rows":40,"n_cols":6,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Style",null,"Design",null,"Comment"]
[]
[null,"Header 1",null,"Header1"]
[]
[null,"Header 2",null,"Header2"]
[]
[null,"Input",null,100,null,"A user driven input"]
[]
[null,"Demo",null,100,null,"Values needed to demonstrate the principle in a complete model would be dynamically coded or set-up differently"]
[]
[null,"Empty_cell",null,null,null,"A cell that is left intentionally blank to avoid the risk of error"]
[]
[null,"Off-Sheet ",null,100,null,"A link to another worksheet to minimise the number of inter-worksheet references (slow and risky)"]
[]
[null,"Total",null,null,null,"The sum of elements above, including sub-totals "]
[]
[null,"Unit / Info",null,"USD millions",null,"Explanatory text showing helpful information and the units/dimensions of the calculations"]
[]
[null,"Line Summary",null,100,null,"The SUM() of everything to the right"]
[]
[null,"Table Header",null,"Qtr",null,"Header of a table or of an off-sheet reference "]
[]
[null,"Flag",null,1,null,"Binary flag - set up as conditional formatting rather than a 'Style'"]
[]
[null,"Balance",null,null,null,"The closing balance of a control account"]

{"sheet":"Inputs","index":4,"n_rows":18,"n_cols":3,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
["Tutorial: Cash flow available for debt service (CFADS)"]
["Inputs"]
[]
["Inputs specific to the tutorial"]
["Debt"]
["Pro rata drawdown of debt","AUD M",0.65]
["Debt term","Years",3.75]
["Debt repaid on","Date",{"$f":"EOMONTH(C13,C7*Mths_year-1)","v":"2018-09-30"}]
["Interest rate","%",5.5E-2]
[]
["Inputs to support demonstration"]
["Timing "]
["Start of operations","Date","2015-01-01"]
[]
["Constants"]
["Days in year","Days",365]
["Months per quarter","Months",3]
["Months per year","Months",12]

{"sheet":"Calculations","index":5,"n_rows":75,"n_cols":27,"rows_kept":75,"cut":false,"hidden":false,"merged":[]}
["Tutorial: Cash flow available for debt service "]
["Calculations"]
["Period start",null,null,null,null,null,null,{"$f":"G4+1","v":"2014-01-01"},{"$f":"H4+1","v":"2014-04-01"},"2014-07-01","2014-10-01","2015-01-01","2015-04-01","2015-07-01","2015-10-01","2016-01-01","2016-04-01","2016-07-01","2016-10-01","2017-01-01","2017-04-01","2017-07-01","2017-10-01","2018-01-01","2018-04-01","2018-07-01","2018-10-01"]
["Period end",null,null,null,null,null,"2013-12-31",{"$f":"EOMONTH(H3,Mths_in_Qtr-1)","v":"2014-03-31"},"2014-06-30","2014-09-30","2014-12-31","2015-03-31","2015-06-30","2015-09-30","2015-12-31","2016-03-31","2016-06-30","2016-09-30","2016-12-31","2017-03-31","2017-06-30","2017-09-30","2017-12-31","2018-03-31","2018-06-30","2018-09-30","2018-12-31"]
["Construction",null,null,null,null,null,null,1,1,1,1]
["Operations",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
["Counters"]
["Days in period","Days",null,null,null,null,null,{"$f":"H4-H3+1","v":90},{"$f":"I4-I3+1","v":91},92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92]
["Repayment period","1,0",{"$f":"Inputs!C13","v":"2015-01-01"},{"$f":"Inputs!C8","v":"2018-09-30"},null,null,null,{"$f":"(H3>=$C$10)*(H4<=$D$10)","v":0},0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[]
["Cash flow waterfall"]
["Operating cash flows"]
["Revenue","USD M",null,null,null,null,{"$f":"SUM(H14:AA14)","v":1515.4530521212951},0,0,0,0,73.265000000000001,88.685000000000002,73.265000000000001,88.685000000000002,88.731999999999999,88.531999999999996,90.736205985818145,95.807959142266526,98.019473114516984,102.43142398605433,102.91482067987415,104.37916921276488,105,105,105,105]
["Operating expenditure","USD M",null,null,null,null,{"$f":"SUM(H15:AA15)","v":-848.98790899278663},0,0,0,0,-41.172644753353687,-49.443355251974417,-41.621771881533427,-49.388548729440778,-49.179821106320112,-48.974208206456332,-50.588342402408486,-53.428803847587986,-55.794935302146605,-58.380691365418635,-57.414064144099058,-58.751056396373443,-58.619259594884923,-57.836682030126433,-59.475420313989474,-58.918303666672848]
["Total","USD M",null,null,null,null,{"$f":"SUM(H16:AA16)","v":666.46514312850832},{"$f":"SUM(H14:H15)","v":0},{"$f":"SUM(I14:I15)","v":0},0,0,32.092355246646314,39.241644748025585,31.643228118466574,39.296451270559224,39.552178893679887,39.557791793543664,40.147863583409659,42.37915529467854,42.224537812370379,44.050732620635692,45.500756535775096,45.628112816391436,46.380740405115077,47.163317969873567,45.524579686010526,46.081696333327152]
[]
["Net working capital adjustments","USD M",null,null,null,null,{"$f":"SUM(H18:AA18)","v":0}]
[]
["Operating cash flows","USD M",null,null,null,null,{"$f":"SUM(H20:AA20)","v":666.46514312850832},{"$f":"H16+H18","v":0},{"$f":"I16+I18","v":0},0,0,32.092355246646314,39.241644748025585,31.643228118466574,39.296451270559224,39.552178893679887,39.557791793543664,40.147863583409659,42.37915529467854,42.224537812370379,44.050732620635692,45.500756535775096,45.628112816391436,46.380740405115077,47.163317969873567,45.524579686010526,46.081696333327152]
[]
["Development"]
["Development capital expenditure","USD M",null,null,null,null,{"$f":"SUM(H23:AA23)","v":-358.02578356365598},-71.605156712731201,-64.444641041458084,-114.56825074036992,-107.40773506909679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Interest during construction","USD M",null,null,null,null,{"$f":"SUM(H24:AA24)","v":-4.1450664311235625},{"$f":"-H57*H5","v":0},{"$f":"-I57*I5","v":-0.63821774262821918},-1.2316900902854797,-2.2751585982098637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total","USD M",null,null,null,null,{"$f":"SUM(H25:AA25)","v":-362.17084999477959},{"$f":"SUM(H23:H24)","v":-71.605156712731201},{"$f":"SUM(I23:I24)","v":-65.082858784086298},-115.7999408306554,-109.68289366730666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cash flow before funding","USD M",null,null,null,null,{"$f":"SUM(H27:AA27)","v":304.29429313372884},{"$f":"H20+H25","v":-71.605156712731201},{"$f":"I20+I25","v":-65.082858784086298},-115.7999408306554,-109.68289366730666,32.092355246646314,39.241644748025585,31.643228118466574,39.296451270559224,39.552178893679887,39.557791793543664,40.147863583409659,42.37915529467854,42.224537812370379,44.050732620635692,45.500756535775096,45.628112816391436,46.380740405115077,47.163317969873567,45.524579686010526,46.081696333327152]
[]
["Funding"]
["Equity funding ","USD M",{"$f":"1-C31","v":0.35},null,null,null,{"$f":"SUM(H30:AA30)","v":126.75979749817284},{"$f":"-H$25*$C30","v":25.061804849455918},{"$f":"-I$25*$C30","v":22.779000574430203},40.529979290729386,38.389012783557327,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-Y$25*$C30","v":0},0,0]
["Debt funding","USD M",{"$f":"Inputs!C6","v":0.65},null,null,null,{"$f":"SUM(H31:AA31)","v":235.41105249660671},{"$f":"-H$25*$C31","v":46.543351863275284},42.303858209656099,75.269961539926015,71.293880883749324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total","USD M",null,null,null,null,{"$f":"SUM(H32:AA32)","v":362.17084999477959},{"$f":"SUM(H30:H31)","v":71.605156712731201},{"$f":"SUM(I30:I31)","v":65.082858784086298},115.7999408306554,109.68289366730664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cash flow after funding",null,null,null,null,null,{"$f":"SUM(H34:AA34)","v":666.46514312850832},{"$f":"H27+H32","v":0},{"$f":"I27+I32","v":0},0,0,32.092355246646314,39.241644748025585,31.643228118466574,39.296451270559224,39.552178893679887,39.557791793543664,40.147863583409659,42.37915529467854,42.224537812370379,44.050732620635692,45.500756535775096,45.628112816391436,46.380740405115077,47.163317969873567,45.524579686010526,46.081696333327152]
[]
["Maintenance capital expenditure","USD M",null,null,null,null,{"$f":"SUM(H36:AA36)","v":-75.772652606064753},0,0,0,0,-3.6632500000000001,-4.4342500000000005,-3.6632500000000001,-4.4342500000000005,-4.4366000000000003,-4.4265999999999996,-4.5368102992909076,-4.7903979571133268,-4.9009736557258492,-5.1215711993027169,-5.1457410339937084,-5.2189584606382446,-5.25,-5.25,-5.25,-5.25]
["Income tax","USD M",null,null,null,null,{"$f":"SUM(H37:AA37)","v":-119.96372576313149},{"$f":"-H16*18%","v":0},{"$f":"-I16*18%","v":0},0,0,-5.7766239443963361,-7.0634960546446051,-5.6957810613239834,-7.0733612287006604,-7.1193922008623796,-7.1204025228378596,-7.2266154450137385,-7.6282479530421368,-7.6004168062266677,-7.9291318717144241,-8.1901361764395162,-8.2130603069504584,-8.3485332729207133,-8.4893972345772415,-8.1944243434818951,-8.2947053399988864]
[]
["CFADS","USD M",null,null,null,null,{"$f":"SUM(H39:AA39)","v":470.72876475931213},{"$f":"H34+SUM(H36:H37)","v":0},0,0,0,{"$f":"L34+SUM(L36:L37)","v":22.652481302249978},{"$f":"M34+SUM(M36:M37)","v":27.743898693380981},22.284197057142592,27.788840041858563,27.996186692817506,28.010789270705807,28.384437839105011,29.960509384523078,29.723147350417861,31.000029549618553,32.164879325341872,32.196094048802735,32.782207132194365,33.423920735296328,32.080155342528627,32.536990993328267]
[]
["Debt service"]
["Interest","USD M",null,null,null,null,{"$f":"SUM(H42:AA42)","v":-26.71277800250521},{"$f":"-H57*H6","v":0},{"$f":"-I57*I6","v":0},0,0,-3.1925608488369863,-3.0325276179828768,-2.865717058383014,-2.663024324629041,-2.4308094667020548,-2.2245651929871233,-2.0376411028931507,-1.8235031269972606,-1.5714748891479453,-1.3710141661654796,-1.1628603922416441,-0.93664784204109608,-0.69192323233150688,-0.46954173787068493,-0.23896700329534248,0]
["Principal repayment","USD M",null,null,null,null,{"$f":"SUM(H43:AA43)","v":-235.4110525173343},{"$f":"-H64","v":0},{"$f":"-I64","v":0},0,0,-14.257689744491437,-14.436618422770811,-14.621116174111647,-14.823808908239933,-15.040791190040768,-15.247035463760076,-15.446711704293175,-15.660849680759751,-15.892381144346883,-16.101828106178555,-16.317703723362865,-16.543916274433506,-16.778297421539428,-17.004566179005604,-17.237738379999882,0]
["Total","USD M",null,null,null,null,{"$f":"SUM(H44:AA44)","v":-262.12383051983949},{"$f":"SUM(H42:H43)","v":0},{"$f":"SUM(I42:I43)","v":0},{"$f":"SUM(J42:J43)","v":0},{"$f":"SUM(K42:K43)","v":0},{"$f":"SUM(L42:L43)","v":-17.450250593328423},{"$f":"SUM(M42:M43)","v":-17.469146040753689},{"$f":"SUM(N42:N43)","v":-17.486833232494661},{"$f":"SUM(O42:O43)","v":-17.486833232868975},{"$f":"SUM(P42:P43)","v":-17.471600656742822},{"$f":"SUM(Q42:Q43)","v":-17.471600656747199},{"$f":"SUM(R42:R43)","v":-17.484352807186326},{"$f":"SUM(S42:S43)","v":-17.484352807757013},{"$f":"SUM(T42:T43)","v":-17.463856033494828},{"$f":"SUM(U42:U43)","v":-17.472842272344035},{"$f":"SUM(V42:V43)","v":-17.480564115604508},{"$f":"SUM(W42:W43)","v":-17.480564116474604},{"$f":"SUM(X42:X43)","v":-17.470220653870935},{"$f":"SUM(Y42:Y43)","v":-17.474107916876289},{"$f":"SUM(Z42:Z43)","v":-17.476705383295226},{"$f":"SUM(AA42:AA43)","v":0}]
[]
["Cash flow available to equity ","USD M",null,null,null,null,{"$f":"SUM(H46:AA46)","v":208.60493423947256},{"$f":"H39+H44","v":0},{"$f":"I39+I44","v":0},0,0,5.2022307089215545,10.274752652627292,4.7973638246479311,10.302006808989589,10.524586036074684,10.539188613958608,10.900085031918685,12.476156576766066,12.259291316923033,13.527187277274518,14.684315209737363,14.715529932328131,15.31198647832343,15.949812818420039,14.603449959233402,32.536990993328267]
[]
["Debt calculations"]
["Debt Account"]
["Balance B/f ","USD M",null,null,null,null,null,{"$f":"G53","v":0},{"$f":"H53","v":46.543351860000001},88.847210070000003,164.11717161000001,235.41105249,221.15336275000001,206.71674433000001,192.09562815999999,177.27181924999999,162.23102806,146.98399259999999,131.53728090000001,115.87643122,99.984050080000003,83.882221970000003,67.564518250000006,51.020601980000002,34.242304560000001,17.23773838,0]
["Drawdowns","USD M",null,null,null,null,{"$f":"SUM(H51:AA51)","v":235.41105249660671},{"$f":"H31","v":46.543351863275284},{"$f":"I31","v":42.303858209656099},75.269961539926015,71.293880883749324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Repayments","USD M",null,null,null,null,{"$f":"SUM(H52:AA52)","v":-235.4110525173343},{"$f":"-H64","v":0},{"$f":"-I64","v":0},0,0,-14.257689744491437,-14.436618422770811,-14.621116174111647,-14.823808908239933,-15.040791190040768,-15.247035463760076,-15.446711704293175,-15.660849680759751,-15.892381144346883,-16.101828106178555,-16.317703723362865,-16.543916274433506,-16.778297421539428,-17.004566179005604,-17.237738379999882,0]
["Balance C/f ","USD M",null,null,null,null,null,{"$f":"ROUND(SUM(H50:H52),8)","v":46.543351860000001},{"$f":"ROUND(SUM(I50:I52),8)","v":88.847210070000003},164.11717161000001,235.41105249,221.15336275000001,206.71674433000001,192.09562815999999,177.27181924999999,162.23102806,146.98399259999999,131.53728090000001,115.87643122,99.984050080000003,83.882221970000003,67.564518250000006,51.020601980000002,34.242304560000001,17.23773838,0,0]
[]
["Interest"]
["Rate","% p.q.",{"$f":"Inputs!C9","v":5.5E-2},null,null,null,null,{"$f":"$C$56 / Days_in_Yr *H9","v":1.3561643835616439E-2},1.3712328767123288E-2,1.3863013698630139E-2,1.3863013698630139E-2,1.3561643835616439E-2,1.3712328767123288E-2,1.3863013698630139E-2,1.3863013698630139E-2,1.3712328767123288E-2,1.3712328767123288E-2,1.3863013698630139E-2,1.3863013698630139E-2,1.3561643835616439E-2,1.3712328767123288E-2,1.3863013698630139E-2,1.3863013698630139E-2,1.3561643835616439E-2,1.3712328767123288E-2,1.3863013698630139E-2,1.3863013698630139E-2]
["Amount payable","USD M",null,null,null,null,{"$f":"SUM(H57:AA57)","v":30.85784443362877},{"$f":"H50*H56","v":0},{"$f":"I50*I56","v":0.63821774262821918},1.2316900902854797,2.2751585982098637,3.1925608488369863,3.0325276179828768,2.865717058383014,2.663024324629041,2.4308094667020548,2.2245651929871233,2.0376411028931507,1.8235031269972606,1.5714748891479453,1.3710141661654796,1.1628603922416441,0.93664784204109608,0.69192323233150688,0.46954173787068493,0.23896700329534248,0]
[]
["Payment remaining","Num#",null,null,null,null,null,{"$f":"SUM(H10:$AA$10)*H10","v":0},{"$f":"SUM(I10:$AA$10)*I10","v":0},{"$f":"SUM(J10:$AA$10)*J10","v":0},{"$f":"SUM(K10:$AA$10)*K10","v":0},{"$f":"SUM(L10:$AA$10)*L10","v":15},{"$f":"SUM(M10:$AA$10)*M10","v":14},{"$f":"SUM(N10:$AA$10)*N10","v":13},{"$f":"SUM(O10:$AA$10)*O10","v":12},{"$f":"SUM(P10:$AA$10)*P10","v":11},{"$f":"SUM(Q10:$AA$10)*Q10","v":10},{"$f":"SUM(R10:$AA$10)*R10","v":9},{"$f":"SUM(S10:$AA$10)*S10","v":8},{"$f":"SUM(T10:$AA$10)*T10","v":7},{"$f":"SUM(U10:$AA$10)*U10","v":6},{"$f":"SUM(V10:$AA$10)*V10","v":5},{"$f":"SUM(W10:$AA$10)*W10","v":4},{"$f":"SUM(X10:$AA$10)*X10","v":3},{"$f":"SUM(Y10:$AA$10)*Y10","v":2},{"$f":"SUM(Z10:$AA$10)*Z10","v":1},{"$f":"SUM(AA10:$AA$10)*AA10","v":0}]
[]
["Calculation of principal repayment"]
["Annuity","USD M",null,null,null,null,{"$f":"SUM(H62:AA62)","v":262.12383051983949},{"$f":"IF(H10=0,0,H57/(1-(1+H56)^-H59))","v":0},0,0,0,17.450250593328423,17.469146040753689,17.486833232494661,17.486833232868975,17.471600656742822,17.471600656747199,17.484352807186326,17.484352807757013,17.463856033494828,17.472842272344035,17.480564115604508,17.480564116474604,17.470220653870935,17.474107916876289,17.476705383295226,0]
["Less interest  ","USD M",null,null,null,null,{"$f":"SUM(H63:AA63)","v":-26.71277800250521},{"$f":"-H57*H10","v":0},0,0,0,-3.1925608488369863,-3.0325276179828768,-2.865717058383014,-2.663024324629041,-2.4308094667020548,-2.2245651929871233,-2.0376411028931507,-1.8235031269972606,-1.5714748891479453,-1.3710141661654796,-1.1628603922416441,-0.93664784204109608,-0.69192323233150688,-0.46954173787068493,-0.23896700329534248,0]
["Principal repayment","USD M",null,null,null,null,{"$f":"SUM(H64:AA64)","v":235.4110525173343},{"$f":"SUM(H62:H63)","v":0},{"$f":"SUM(I62:I63)","v":0},0,0,14.257689744491437,14.436618422770811,14.621116174111647,14.823808908239933,15.040791190040768,15.247035463760076,15.446711704293175,15.660849680759751,15.892381144346883,16.101828106178555,16.317703723362865,16.543916274433506,16.778297421539428,17.004566179005604,17.237738379999882,0]
[]
["DSCR"]
["Total debt service"]
["Interest","USD M",null,null,null,null,{"$f":"SUM(H68:AA68)","v":26.71277800250521},{"$f":"-H63","v":0},{"$f":"-I63","v":0},0,0,3.1925608488369863,3.0325276179828768,2.865717058383014,2.663024324629041,2.4308094667020548,2.2245651929871233,2.0376411028931507,1.8235031269972606,1.5714748891479453,1.3710141661654796,1.1628603922416441,0.93664784204109608,0.69192323233150688,0.46954173787068493,0.23896700329534248,0]
["Principal repayment","USD M",null,null,null,null,{"$f":"SUM(H69:AA69)","v":235.4110525173343},{"$f":"H64","v":0},{"$f":"I64","v":0},0,0,14.257689744491437,14.436618422770811,14.621116174111647,14.823808908239933,15.040791190040768,15.247035463760076,15.446711704293175,15.660849680759751,15.892381144346883,16.101828106178555,16.317703723362865,16.543916274433506,16.778297421539428,17.004566179005604,17.237738379999882,0]
["Total","USD M",null,null,null,null,{"$f":"SUM(H70:AA70)","v":262.12383051983949},{"$f":"SUM(H68:H69)","v":0},{"$f":"SUM(I68:I69)","v":0},{"$f":"SUM(J68:J69)","v":0},{"$f":"SUM(K68:K69)","v":0},{"$f":"SUM(L68:L69)","v":17.450250593328423},{"$f":"SUM(M68:M69)","v":17.469146040753689},{"$f":"SUM(N68:N69)","v":17.486833232494661},{"$f":"SUM(O68:O69)","v":17.486833232868975},{"$f":"SUM(P68:P69)","v":17.471600656742822},{"$f":"SUM(Q68:Q69)","v":17.471600656747199},{"$f":"SUM(R68:R69)","v":17.484352807186326},{"$f":"SUM(S68:S69)","v":17.484352807757013},{"$f":"SUM(T68:T69)","v":17.463856033494828},{"$f":"SUM(U68:U69)","v":17.472842272344035},{"$f":"SUM(V68:V69)","v":17.480564115604508},{"$f":"SUM(W68:W69)","v":17.480564116474604},{"$f":"SUM(X68:X69)","v":17.470220653870935},{"$f":"SUM(Y68:Y69)","v":17.474107916876289},{"$f":"SUM(Z68:Z69)","v":17.476705383295226},{"$f":"SUM(AA68:AA69)","v":0}]
[]
["Debt service coverage ratio "]
["CFADS (during debt service)","USD M",null,null,null,null,null,{"$f":"H39*H10","v":0},0,0,0,22.652481302249978,27.743898693380981,22.284197057142592,27.788840041858563,27.996186692817506,28.010789270705807,28.384437839105011,29.960509384523078,29.723147350417861,31.000029549618553,32.164879325341872,32.196094048802735,32.782207132194365,33.423920735296328,32.080155342528627,0]
["Total debt service","USD M",null,null,null,null,null,{"$f":"H70","v":0},{"$f":"I70","v":0},0,0,17.450250593328423,17.469146040753689,17.486833232494661,17.486833232868975,17.471600656742822,17.471600656747199,17.484352807186326,17.484352807757013,17.463856033494828,17.472842272344035,17.480564115604508,17.480564116474604,17.470220653870935,17.474107916876289,17.476705383295226,0]
["DSCR","x",null,null,null,null,null,{"$f":"IF(H10=0,0,H73/H74)","v":0},0,0,0,1.2981178224976591,1.588165708195316,1.2743414865839344,1.5891293564592079,1.6023824744421986,1.6032182637993488,1.6234194168993541,1.7135612461006255,1.7019807821027788,1.7741835624925952,1.8400366894698212,1.8418223710789425,1.8764621112516231,1.9127683595805138,1.8355951330044065,0]

{"sheet":"SMART Campus","index":6,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Contacts","index":7,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}