{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Disclaimer","Title sheet","SMART","User guide","Inputs","Calculations","SMART Campus","Contacts"],"not_rendered":{"charts":0,"images":23,"macros":1,"external_links":4,"defined_names":34,"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":24,"n_cols":7,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
["Tutorial: Debt sculpting without VBA"]
["Inputs"]
[]
["Inputs specific to the tutorial"]
["Debt"]
["Debt term (max)","Years",3]
[]
["Year",null,{"$f":"YEAR(C19)","v":2013},{"$f":"C8+1","v":2014},{"$f":"D8+1","v":2015},{"$f":"E8+1","v":2016},{"$f":"F8+1","v":2017}]
["Base rate","% p.a.",4.4999999999999998E-2,0.05,5.5E-2,0.04,3.7499999999999999E-2]
["Margin","% p.a.",0.02,1.7500000000000002E-2,1.6E-2,1.4999999999999999E-2,1.4999999999999999E-2]
["All-in rate","% p.a.",{"$f":"SUM(C9:C10)","v":6.5000000000000002E-2},{"$f":"SUM(D9:D10)","v":6.7500000000000004E-2},7.1000000000000008E-2,5.5E-2,5.2499999999999998E-2]
[]
["Debt funding (% of construction)","%",0.7]
[]
["Target DSCR","x",1.5]
[]
["Inputs to support demonstration"]
["Timing"]
["Model start date","Date","2013-12-31"]
[]
["Constants"]
["Days in year","Days",365]
["Months per year","Months",12]
["Months per quarter","Months",3]

{"sheet":"Calculations","index":5,"n_rows":51,"n_cols":43,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
["Tutorial: Debt sculpting without VBA"]
["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","2019-01-01","2019-04-01","2019-07-01","2019-10-01","2020-01-01","2020-04-01","2020-07-01","2020-10-01","2021-01-01","2021-04-01","2021-07-01","2021-10-01","2022-01-01","2022-04-01","2022-07-01","2022-10-01"]
["Period end",null,null,null,null,null,{"$f":"Inputs!C19","v":"2013-12-31"},{"$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","2019-03-31","2019-06-30","2019-09-30","2019-12-31","2020-03-31","2020-06-30","2020-09-30","2020-12-31","2021-03-31","2021-06-30","2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31"]
["Construction",null,null,null,null,null,null,1,1,1,1]
["Operations",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
["Counters & flags"]
["Days in period","Days",null,null,null,null,null,{"$f":"H4-H3+1","v":90},91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92]
["Calendar year","Year","Year(s)","Maturity",null,null,null,{"$f":"YEAR(H3)","v":2014},2014,2014,2014,2015,2015,2015,2015,2016,2016,2016,2016,2017,2017,2017,2017,2018,2018,2018,2018,2019,2019,2019,2019,2020,2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022]
["Debt term","[1,0]",{"$f":"Inputs!C6","v":3},{"$f":"EOMONTH(G12,C11*Mths_in_Yr-1)","v":"2017-12-31"},null,null,null,{"$f":"IF(AND(H3>=$G$12,H4<=$D$11),1,0)","v":0},0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Start of operations","[1,0]",null,null,null,null,{"$f":"SUMPRODUCT(H12:AQ12,H3:AQ3)","v":"2015-01-01"},{"$f":"IF(AND(G5=1,H6=1),1,0)","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Extracts"]
["Construction","USD M",null,null,null,null,{"$f":"SUM(H15:AQ15)","v":-24.024700000000003},-6.0769000000000002,-5.4739000000000004,-5.4739000000000004,-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CFADS","USD M",null,null,null,null,{"$f":"SUM(H16:AQ16)","v":91.266507310607764},0,0,0,0,2.7369500000000002,2.7403000000000004,2.7563800000000001,2.772125,2.7865300000000004,2.8042850000000001,2.817685,2.8364450000000003,2.85,2.75,2.5479843313126183,2.5483264081639687,2.5865315143399648,2.15,2.6766421701487508,2.6897276880544414,2.7349217376591617,2.7807197507938737,2.8019397048131891,2.8523257564509743,2.888892784312469,2.9232440100712149,2.9358038156700044,2.9818683066825318,3.0312947168469293,3.0476873434455505,3.0909901510213711,3.1280311805726151,3.1834123827667247,3.2285559816109171,3.2795063022567641,3.3274012736137335]
[]
["Debt"]
["Account"]
["Balance b/f","USD M",null,null,null,null,null,{"$f":"G23","v":0},{"$f":"H23","v":4.2538299999999998},8.0855599999999992,11.917289999999999,16.81729,15.279511377562038,13.716189992652376,12.117806330845649,10.481051047663403,8.7642088414658428,7.0124590272291485,5.2292783856272171,3.4093635755871974,1.5526514666932147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Drawdowns","USD M",{"$f":"Inputs!C13","v":0.7},null,null,null,{"$f":"SUM(H21:AQ21)","v":16.81729},{"$f":"-H15*$C$21","v":4.2538299999999998},{"$f":"-I15*$C$21","v":3.8317299999999999},3.8317299999999999,4.8999999999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Principal repayment","USD M",null,null,null,null,{"$f":"SUM(H22:AQ22)","v":-16.81729},{"$f":"-H44","v":0},{"$f":"-I44","v":0},0,0,-1.5377786224379628,-1.5633213849096619,-1.5983836618067269,-1.6367552831822461,-1.7168422061975597,-1.7517498142366941,-1.7831806416019316,-1.81991481004002,-1.8567121088939826,-1.5526514666932147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Balance c/f","USD M",null,null,null,null,null,{"$f":"SUM(H20:H22)","v":4.2538299999999998},{"$f":"SUM(I20:I22)","v":8.0855599999999992},11.917289999999999,16.81729,15.279511377562038,13.716189992652376,12.117806330845649,10.481051047663403,8.7642088414658428,7.0124590272291485,5.2292783856272171,3.4093635755871974,1.5526514666932147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Interest"]
["All-in rate","% p.a.",null,null,null,null,null,{"$f":"LOOKUP(H10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*H11","v":0},{"$f":"LOOKUP(I10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*I11","v":0},{"$f":"LOOKUP(J10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*J11","v":0},{"$f":"LOOKUP(K10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*K11","v":0},{"$f":"LOOKUP(L10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*L11","v":7.1000000000000008E-2},{"$f":"LOOKUP(M10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*M11","v":7.1000000000000008E-2},{"$f":"LOOKUP(N10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*N11","v":7.1000000000000008E-2},{"$f":"LOOKUP(O10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*O11","v":7.1000000000000008E-2},{"$f":"LOOKUP(P10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*P11","v":5.5E-2},{"$f":"LOOKUP(Q10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*Q11","v":5.5E-2},{"$f":"LOOKUP(R10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*R11","v":5.5E-2},{"$f":"LOOKUP(S10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*S11","v":5.5E-2},{"$f":"LOOKUP(T10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*T11","v":5.2499999999999998E-2},{"$f":"LOOKUP(U10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*U11","v":5.2499999999999998E-2},{"$f":"LOOKUP(V10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*V11","v":5.2499999999999998E-2},{"$f":"LOOKUP(W10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*W11","v":5.2499999999999998E-2},{"$f":"LOOKUP(X10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*X11","v":0},{"$f":"LOOKUP(Y10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*Y11","v":0},{"$f":"LOOKUP(Z10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*Z11","v":0},{"$f":"LOOKUP(AA10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*AA11","v":0},{"$f":"LOOKUP(AB10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*AB11","v":0},{"$f":"LOOKUP(AC10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*AC11","v":0},{"$f":"LOOKUP(AD10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*AD11","v":0},{"$f":"LOOKUP(AE10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*AE11","v":0},{"$f":"LOOKUP(AF10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*AF11","v":0},{"$f":"LOOKUP(AG10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*AG11","v":0},{"$f":"LOOKUP(AH10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*AH11","v":0},{"$f":"LOOKUP(AI10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*AI11","v":0},{"$f":"LOOKUP(AJ10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*AJ11","v":0},{"$f":"LOOKUP(AK10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*AK11","v":0},{"$f":"LOOKUP(AL10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*AL11","v":0},{"$f":"LOOKUP(AM10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*AM11","v":0},{"$f":"LOOKUP(AN10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*AN11","v":0},{"$f":"LOOKUP(AO10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*AO11","v":0},{"$f":"LOOKUP(AP10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*AP11","v":0},{"$f":"LOOKUP(AQ10,Inputs!$C$8:$G$8,Inputs!$C$11:$G$11)*AQ11","v":0}]
["All-in rate","% p.q.",null,null,null,null,null,{"$f":"(1+H26)^(H9/Days_in_Yr)-1","v":0},0,0,0,1.7057130542160515E-2,1.724827942757523E-2,1.7439464238106828E-2,1.7439464238106828E-2,1.3438009206195645E-2,1.3438009206195645E-2,1.3586678324220003E-2,1.3586678324220003E-2,1.269676587618318E-2,1.2838742836740469E-2,1.2980739702029176E-2,1.2980739702029176E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Interest during operations","USD M",null,null,null,null,{"$f":"SUM(H28:AQ28)","v":1.4890955595891775},{"$f":"H20*H27","v":0},{"$f":"I20*I27","v":0},0,0,0.28685471089537062,0.26354528175700498,0.23920300485993987,0.21132805015108722,0.14084446046910731,0.11777351909663926,9.5276025064735162E-2,7.1048523293313487E-2,4.3287891106017405E-2,1.9934092895962093E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Calculation of target repayment"]
["Debt outstanding","[1,0]",null,null,null,null,null,{"$f":"IF(AND(H20>0,H11=1),1,0)","v":0},0,0,0,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CFADS","USD M",null,null,null,null,{"$f":"SUM(H32:AQ32)","v":91.266507310607764},{"$f":"H16","v":0},0,0,0,2.7369500000000002,2.7403000000000004,2.7563800000000001,2.772125,2.7865300000000004,2.8042850000000001,2.817685,2.8364450000000003,2.85,2.75,2.5479843313126183,2.5483264081639687,2.5865315143399648,2.15,2.6766421701487508,2.6897276880544414,2.7349217376591617,2.7807197507938737,2.8019397048131891,2.8523257564509743,2.888892784312469,2.9232440100712149,2.9358038156700044,2.9818683066825318,3.0312947168469293,3.0476873434455505,3.0909901510213711,3.1280311805726151,3.1834123827667247,3.2285559816109171,3.2795063022567641,3.3274012736137335]
["Target debt sculpting ratio","x",{"$f":"Inputs!C15","v":1.5},null,null,null,null,{"$f":"H31*$C$33","v":0},0,0,0,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Target debt service","USD M",null,null,null,null,{"$f":"SUM(H34:AQ34)","v":18.567133333333331},{"$f":"IF(H31=0,0,H32/H33)","v":0},0,0,0,1.8246333333333336,1.8268666666666669,1.8375866666666667,1.8480833333333333,1.8576866666666669,1.8695233333333334,1.8784566666666667,1.8909633333333336,1.9000000000000001,1.8333333333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Less: interest","USD M",null,null,null,null,{"$f":"SUM(H35:AQ35)","v":-1.4890955595891775},{"$f":"-H28","v":0},0,0,0,-0.28685471089537062,-0.26354528175700498,-0.23920300485993987,-0.21132805015108722,-0.14084446046910731,-0.11777351909663926,-9.5276025064735162E-2,-7.1048523293313487E-2,-4.3287891106017405E-2,-1.9934092895962093E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Principal repayment (target)","USD M",null,null,null,null,{"$f":"SUM(H36:AQ36)","v":17.078037773744157},{"$f":"SUM(H31:H35)","v":0},{"$f":"SUM(I34:I35)","v":0},0,0,1.5377786224379628,1.5633213849096619,1.5983836618067269,1.6367552831822461,1.7168422061975597,1.7517498142366941,1.7831806416019316,1.81991481004002,1.8567121088939826,1.8133992404373711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Calculation of actual repayment"]
["CFADS","USD M",null,null,null,null,{"$f":"SUM(H39:AQ39)","v":27.850700000000003},{"$f":"H16*H31","v":0},0,0,0,2.7369500000000002,2.7403000000000004,2.7563800000000001,2.772125,2.7865300000000004,2.8042850000000001,2.817685,2.8364450000000003,2.85,2.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Less Interest paid","USD M",null,null,null,null,{"$f":"SUM(H40:AQ40)","v":-1.4890955595891775},{"$f":"-H28","v":0},0,0,0,-0.28685471089537062,-0.26354528175700498,-0.23920300485993987,-0.21132805015108722,-0.14084446046910731,-0.11777351909663926,-9.5276025064735162E-2,-7.1048523293313487E-2,-4.3287891106017405E-2,-1.9934092895962093E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash to repay principal","USD M",null,null,null,null,{"$f":"SUM(H41:AQ41)","v":26.361604440410822},{"$f":"SUM(H39:H40)","v":0},{"$f":"SUM(I39:I40)","v":0},0,0,2.4500952891046297,2.4767547182429954,2.5171769951400602,2.5607969498489127,2.6456855395308931,2.686511480903361,2.7224089749352647,2.765396476706687,2.8067121088939828,2.7300659071040378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Principal repayment ","USD M",null,null,null,null,{"$f":"SUM(H42:AQ42)","v":17.078037773744157},{"$f":"MIN(H41,H36)","v":0},{"$f":"MIN(I41,I36)","v":0},0,0,1.5377786224379628,1.5633213849096619,1.5983836618067269,1.6367552831822461,1.7168422061975597,1.7517498142366941,1.7831806416019316,1.81991481004002,1.8567121088939826,1.8133992404373711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Debt balance b/f","USD M",null,null,null,null,null,{"$f":"H20 * H31","v":0},0,0,0,16.81729,15.279511377562038,13.716189992652376,12.117806330845649,10.481051047663403,8.7642088414658428,7.0124590272291485,5.2292783856272171,3.4093635755871974,1.5526514666932147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Repayment restricted to balance","USD M",null,null,null,null,{"$f":"SUM(H44:AQ44)","v":16.81729},{"$f":"MIN(H42,H43)","v":0},{"$f":"MIN(I42,I43)","v":0},0,0,1.5377786224379628,1.5633213849096619,1.5983836618067269,1.6367552831822461,1.7168422061975597,1.7517498142366941,1.7831806416019316,1.81991481004002,1.8567121088939826,1.5526514666932147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Debt service coverage ratio"]
["Interest ","USD M",null,null,null,null,{"$f":"SUM(H47:AQ47)","v":1.4890955595891775},{"$f":"H28","v":0},0,0,0,0.28685471089537062,0.26354528175700498,0.23920300485993987,0.21132805015108722,0.14084446046910731,0.11777351909663926,9.5276025064735162E-2,7.1048523293313487E-2,4.3287891106017405E-2,1.9934092895962093E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Principal repayment","USD M",null,null,null,null,{"$f":"SUM(H48:AQ48)","v":16.81729},{"$f":"H44","v":0},0,0,0,{"$f":"L44","v":1.5377786224379628},{"$f":"M44","v":1.5633213849096619},1.5983836618067269,1.6367552831822461,1.7168422061975597,1.7517498142366941,1.7831806416019316,1.81991481004002,1.8567121088939826,1.5526514666932147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total","USD M",null,null,null,null,{"$f":"SUM(H49:AQ49)","v":18.306385559589174},{"$f":"SUM(H47:H48)","v":0},{"$f":"SUM(I47:I48)","v":0},0,0,1.8246333333333333,1.8268666666666669,1.8375866666666667,1.8480833333333333,1.8576866666666669,1.8695233333333334,1.8784566666666667,1.8909633333333336,1.9000000000000001,1.5725855595891769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Min","Max"]
["DSCR","x",{"$f":"MIN(IF(H51:AQ51<>0,H51:AQ51))","v":1.5},{"$f":"MAX(IF(H51:AQ51<>0,H51:AQ51))","v":1.7487124838653685},null,null,null,{"$f":"IF(H31=0,0,H39/H49)","v":0},0,0,0,1.5000000000000002,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.7487124838653685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"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":[]}