{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Contents","Master scenario","Downside Chart","Corp Module","Working Capital Loan","Valuation","Debt Service Chart","PF Module","Annual Model with Sumif","Chart7","Chart8","Chart3"],"not_rendered":{"charts":11,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":3,"pivot_tables":0},"unopened":[{"sheet":"Downside Chart","index":2,"reason":"not_a_worksheet"},{"sheet":"Debt Service Chart","index":6,"reason":"not_a_worksheet"},{"sheet":"Chart7","index":9,"reason":"not_a_worksheet"},{"sheet":"Chart8","index":10,"reason":"not_a_worksheet"},{"sheet":"Chart3","index":11,"reason":"not_a_worksheet"}],"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":"Contents","index":0,"n_rows":23,"n_cols":5,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Sheet Tab","Description","Author"]
[null,1,"contents"]
[null,2,"annual pf model"]
[null,3,"exel"]
[null,4,"Debt Ser chart"]
[null,5,"PF Module"]
[null,6,"PF Risk"]
[null,7,"CORP Module"]
[null,8,"Chart2"]
[null,9,"Chart3"]
[null,10,"Valuation"]
[null,11,"Sheet5"]
[null,12,"Sheet6"]
[null,13,"Sheet7"]
[]
[null," File Name: ",null,{"$f":"File_name()","v":"C:\\Users\\Monika Lewenski\\Courses\\Chapter 1. Models and Analysis\\A. Corporate Models Templates and Exercises\\A. Featured Corporate Finance Models\\Construction Company Corporate Model.xlsm"}]
[]
[null," Last Save Date ",null,{"$f":"lastsaved1()","v":"21/04/2015 10:30:23"}]
[null," Last Save By",null,{"$f":"lastsaveby1()","v":"Elvis Presley"}]
[]
[null," Colour Codes "]

{"sheet":"Master scenario","index":1,"n_rows":33,"n_cols":14,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[null,null,"Code number",1]
[null,null,"P/E ratio",10]
[null,null,"Valuation year",2018]
[null,null,"Column",{"$f":"MATCH(D3,'Corp Module'!6:6)","v":13}]
[null,null,"Sells growth","COGS margin","Other expense growth","CAPEX","AR/ Revenue","Inventory/ COGS","AP/ COGS",null,"Value of the company","ROE","Debt/Equity","Debt/EBITDA"]
[null,null,1,2,3,4,5,6,7,null,{"$f":"INDEX('Corp Module'!295:295,'Master scenario'!D4)","v":34.13340467436597},{"$f":"INDEX('Corp Module'!300:300,'Master scenario'!D4)","v":0.18914280740259939},{"$f":"INDEX('Corp Module'!308:308,'Master scenario'!D4)","v":1.0648390367508898},{"$f":"INDEX('Corp Module'!309:309,'Master scenario'!D4)","v":0.28278356547666095}]
[null,"Base case",1,1,0.1,1,0.3,0.14000000000000001,0.14000000000000001,1,34.13340467436597,0.18914280740259939,1.0648390367508898,0.28278356547666095]
[null,"Low case",2,1.05,0.15,1.2,0.45,0.16,7.0000000000000007E-2,2,-0.48408975482120647,-2.964429410187213E-3,4.5284693207867823,0.61953595892364877]
[null,"High case",3,0.97,7.0000000000000007E-2,0.9,0.2,0.1,0.2,3,66.342485088938645,0.34208409157337982,0,0]
[1,{"$f":"\"base case except\"&TRANSPOSE(C5:I5)","v":"base case exceptSells growth"},{"$f":"IF(C$6=$A10,C$8,C$7)","v":2},{"$f":"IF(D$6=$A10,D$8,D$7)","v":1},0.1,1,0.3,0.14000000000000001,0.14000000000000001,4,22.518756721567694,0.12829631264693739,0.90107382821124671,0.16137434284154409]
[2,"base case exceptCOGS margin",{"$f":"IF(C$6=$A11,C$8,C$7)","v":1},1.05,0.1,1,0.3,0.14000000000000001,0.14000000000000001,5,21.202797531321202,0.12248306973910988,1.6535041130472405,0.33548925561454129]
[3,"base case exceptOther expense growth",1,1,0.15,1,0.3,0.14000000000000001,0.14000000000000001,6,34.13340467436597,0.18914280740259939,1.0648390367508898,0.28278356547666095]
[4,"base case exceptCAPEX",1,1,0.1,1.2,0.3,0.14000000000000001,0.14000000000000001,7,31.944478481068998,0.17762482185652201,1.3346435741811964,0.35606094938866745]
[5,"base case exceptAR/ Revenue",1,1,0.1,1,0.45,0.14000000000000001,0.14000000000000001,8,23.383050774663385,0.13296549366345195,2.1818497476659457,0.59789329577147843]
[6,"base case exceptInventory/ COGS",1,1,0.1,1,0.3,0.16,0.14000000000000001,9,34.13340467436597,0.18914280740259939,1.0648390367508898,0.28278356547666095]
[7,"base case exceptAP/ COGS",1,1,0.1,1,0.3,0.14000000000000001,7.0000000000000007E-2,10,30.043666481174025,0.16811261232021685,1.4897814534614851,0.40033836446175586]
[]
[]
[null,{"$f":"INDEX(B7:B17,$D$1)","v":"Base case"},{"$f":"INDEX(C7:C17,$D$1)","v":1},{"$f":"INDEX(D7:D17,$D$1)","v":1},{"$f":"INDEX(E7:E17,$D$1)","v":0.1},{"$f":"INDEX(F7:F17,$D$1)","v":1},{"$f":"INDEX(G7:G17,$D$1)","v":0.3},{"$f":"INDEX(H7:H17,$D$1)","v":0.14000000000000001},{"$f":"INDEX(I7:I17,$D$1)","v":0.14000000000000001},{"$f":"INDEX(J7:J17,$D$1)","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"TRANSPOSE(C5:I5)&\" low case \"","v":"Sells growth low case "},{"$f":"K10-$K$7","v":-11.614647952798276}]
[null,"COGS margin low case ",{"$f":"K11-$K$7","v":-12.930607143044767}]
[null,"Other expense growth low case ",0]
[null,"CAPEX low case ",-2.1889261932969717]
[null,"AR/ Revenue low case ",-10.750353899702585]
[null,"Inventory/ COGS low case ",0]

{"sheet":"Corp Module","index":3,"n_rows":313,"n_cols":16,"rows_kept":313,"cut":false,"hidden":false,"merged":[]}
["  "]
[null,null,null,"APPENDIX 1: FINANCIAL STATEMENT, RATIO ANALYSIS "]
[null,null,null,"Company name: ABC company","/MNT million/ "]
[]
["INCOME STATEMENT"]
[null,null,null,null,"Last history year",2011,{"$f":"F6+1","v":2012},{"$f":"G6+1","v":2013},2014,{"$f":"I6+1","v":2015},{"$f":"J6+1","v":2016},2017,2018,2019,2020,2021]
[null,null,null,"Historic  switch",2014,{"$f":"F6<=$E$7","v":true},{"$f":"G6<=$E$7","v":true},true,true,false,false,false,false,false,false,false]
[null,null,"Income Statement"]
[null,null,null,"Sales ",null,{"$f":"+SUM(F10:F17)","v":24308.302974089998},{"$f":"+SUM(G10:G17)","v":44489.32238102},{"$f":"+SUM(H10:H17)","v":51419.895912189997},{"$f":"+SUM(I10:I17)","v":44500}]
[null,null,null,"Sugar sales",null,8516.9205564999993,7429.7231999999985,6200.3131819999999,5000]
[null,null,null,"Rent income",null,1805.2268365000002,396.48485875999995,{"$f":"292.991852+144.301908+27.749302","v":465.04306200000002},500]
[null,null,null,"Freight forwarding",null,7738.3534810899991,9318.284335260003,{"$f":"4024.32542483+3029.10706118+542.19357755","v":7595.6260635600001},7000]
[null,null,null,"Rebar sales",null,3879.6738000000005,23445.877486999994,32809.364808899998,25000]
[null,null,null,"Rice sales",null,2368.1282999999999,3898.9524999999999,0,0]
[null,null,null,"Liquid concrete and cement sales",null,0,0,3227.74593177,4000]
[null,null,null,"Sales of apartment",null,0,0,0,2500]
[null,null,null,"Other businesses",null,0,0,{"$f":"1.14076221+61.3429834+131.873636+732.52895983+1.525261+82.768173+108.77636352+0.828544+1.018181","v":1121.80286396},500]
[null,null,null,"COGS",null,{"$f":"+SUM(F19:F24)","v":19081},{"$f":"+SUM(G19:G24)","v":38260},41547.715148790005,35950]
[null,null,null,"COGS (Sugar)",null,7944,8112,6189.4556014999998,{"$f":"+I10*0.99","v":4950}]
[null,null,null,"COGS (Rebar)",null,3339,21341,30127.169537530001,{"$f":"+I13*0.9","v":22500}]
[null,null,null,"COGS (Freight forwarding)",null,5694,5113,3209.1993659599998,5000]
[null,null,null,"COGS (Rice)",null,2104,3694,0,0]
[null,null,null,"COGS (Liquid concrete and cement)",null,0,0,2019.4055518,3500]
[null,null,null,"COGS (Other businesses)",null,0,0,2.4850919999999999,0]
[null,null,null,"Gross profit",null,{"$f":"+F9-F18","v":5227.3029740899983},{"$f":"+G9-G18","v":6229.3223810199997},{"$f":"+H9-H18","v":9872.1807633999924},{"$f":"+I9-I18","v":8550}]
[null,null,null,"Sugar sales",null,{"$f":"+F10-F19","v":572.92055649999929},{"$f":"+G10-G19","v":-682.27680000000146},10.85758050000004,50]
[null,null,null,"Rent income",null,{"$f":"+F11","v":1805.2268365000002},{"$f":"+G11","v":396.48485875999995},465.04306200000002,500]
[null,null,null,"Freight forwarding",null,{"$f":"+F12-F21","v":2044.3534810899991},{"$f":"+G12-G21","v":4205.284335260003},{"$f":"+H12-H21","v":4386.4266975999999},{"$f":"+I12-I21","v":2000}]
[null,null,null,"Rebar sales",null,{"$f":"+F13-F20","v":540.67380000000048},{"$f":"+G13-G20","v":2104.8774869999943},2682.1952713699975,2500]
[null,null,null,"Rice sales",null,{"$f":"+F14-F22","v":264.12829999999985},{"$f":"+G14-G22","v":204.95249999999987},0,0]
[null,null,null,"Liquid concrete and cement sales",null,0,0,{"$f":"+H15-H23","v":1208.34037997},{"$f":"+I15-I23","v":500}]
[null,null,null,"Other businesses",null,{"$f":"+F17-F24","v":0},{"$f":"+G17-G24","v":0},{"$f":"+H17-H24","v":1119.3177719600001},{"$f":"+I17-I24","v":500}]
[]
[null,null,null,"Operating expense",null,1046,745,{"$f":"2378.49222739-H35-H41-H43","v":1010.31124256},1300]
[null,null,null,"Depreciation",null,16,147,163.69334057,180]
[null,null,null,"Operating profit",null,{"$f":"F25-F34-F35","v":4165.3029740899983},{"$f":"G25-G34-G35","v":5337.3223810199997},{"$f":"H25-H34-H35","v":8698.176180269993},{"$f":"I25-I34-I35","v":7070}]
[null,null,null,"Other income",null,0,0,2.1753106500000001,0]
[null,null,null,"Other expense",null,400,0,{"$f":"3.21+0.87358188+3.95+43.01037237","v":51.043954249999999},50]
[null,null,null,"Realized FX gain (loss)",null,-344.84251330000001,-355,{"$f":"61.57641367-415.3422465","v":-353.76583282999997},0]
[null,null,null,"EBIT",null,{"$f":"F36+F37-F38+F39","v":3420.4604607899983},{"$f":"G36+G37-G38+G39","v":4982.3223810199997},{"$f":"H36+H37-H38+H39","v":8295.5417038399919},7020]
[null,null,null,"Interest expense",null,0,687.65765915999998,788.87483866000002,850]
[null,null,null,"Profit before taxes",null,{"$f":"F40-F41","v":3420.4604607899983},4294.6647218600001,7506.6668651799919,6170]
[null,null,null,"Taxes",null,259.56049999999999,289.51429999999999,415.6128056,600]
[null,null,null,"Net profit ",null,{"$f":"F42-F43","v":3160.8999607899982},4005.1504218600003,7091.0540595799921,5570]
[null,null,null,"Unrecognized FX loss/gain",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Dividend"]
[null,null,null,"Retained earnings",null,{"$f":"F44+F45-F46","v":3160.8999607899982},4005.1504218600003,{"$f":"H44-H46","v":7091.0540595799921},{"$f":"I44-I46","v":5570}]
[]
["BALANCE SHEET"]
[null,null,"Assets"]
[null,null,null,"Cash",-1,543.15758180999603,59.490788535977259,317.68016190999998,1306.0717085317899]
[null,null,null,"Receivables",null,11281.55722106,11880.098275550001,10909.591633071788,13438]
[null,null,null,"Prepaid expenses",null,0,176.83746514000001,109.9736821,150]
[null,null,null,"Inventory",null,4812.1970640199988,2532.5764702351748,{"$f":"7155.74034231-H55","v":1836.6745234500004},3000]
[null,null,null,"Inventory (rebar)",null,1765.9257004806202,5835.6977854806182,5319.06581886,5000]
[null,null,null,"Short term assets for sale /apartments/",null,0,0,954.61325967000005,2500]
[null,null,null,"Total current assets",null,{"$f":"SUM(F51,F52,F54,F55,F56)","v":18402.837567370614},{"$f":"SUM(G51,G52,G53,G54,G55,G56)","v":20484.700784941771},{"$f":"SUM(H51,H52,H53,H54,H55,H56)","v":19447.599079061791},{"$f":"SUM(I51,I52,I53,I54,I55,I56)","v":25394.071708531788}]
[null,null,null,"Land",null,6186.5,6186.5,{"$f":"+G58","v":6186.5},{"$f":"+H58","v":6186.5}]
[null,null,null,"Building",null,3288.6781349999997,3288.6781350000001,{"$f":"+G59+101.7819528","v":3390.4600878000001},4000]
[null,null,null,"Equipment and facilities",null,1079.7474999999999,2090.3251,{"$f":"+G60+(530.96075049-101.7819528)","v":2519.50389769},3000]
[null,null,null,"Vehicle",null,137.81590695000003,137.81590695000003,{"$f":"+G61","v":137.81590695000003},500]
[null,null,null,"Total fixed assets",null,{"$f":"+SUM(F58:F61)","v":10692.741541949999},11703.31914195,12234.279892439999,13686.5]
[null,null,null,"Depreciation",null,609.4,756.12108820999993,{"$f":"+G63+H35","v":919.81442877999996},{"$f":"+H63+I35","v":1099.8144287800001}]
[null,null,null,"Net fixed assets",null,{"$f":"+F62-F63","v":10083.34154195},{"$f":"+G62-G63","v":10947.19805374},11314.465463659999,12586.685571219999]
[null,null,null,"Construction in progress",null,323.04746999999998,2006.0553279999999,2504.2296585899999,0]
[null,null,null,"Long term investments",null,0,197.66452208999999,{"$f":"+G66","v":197.66452208999999},{"$f":"+H66","v":197.66452208999999}]
[null,null,null,"Total non current assets",null,{"$f":"F64+F65+F66","v":10406.389011949999},{"$f":"G64+G65+G66","v":13150.917903829999},14016.359644339998,12784.35009331]
[null,null,null,"TOTAL ASSETS",null,{"$f":"F57+F67","v":28809.226579320613},{"$f":"G57+G67","v":33635.61868877177},{"$f":"H57+H67","v":33463.958723401789},{"$f":"I57+I67","v":38178.421801841789}]
[]
[null,null,"Liabilities and Capital"]
[null,null,null,"KB short term debt",1,3500,3900.9840684300061,2734.6739963599998,4090]
[null,null,null,"Payables",null,10386.08079156,10806.77006827,4710.3661153900002,2500]
[null,null,null,"Unearned income"]
[null,null,null,"Advances from customer"]
[null,null,null,"Other current liabilities"]
[null,null,null,"Total current liabilities",null,{"$f":"SUM(F71,F72)","v":13886.08079156},{"$f":"SUM(G71,G72)","v":14707.754136700005},{"$f":"SUM(H71,H72)","v":7445.0401117500005},{"$f":"SUM(I71,I72)","v":6590}]
[null,null,null,"Debt refer to non current assets to be sold "]
[null,null,null,"Long term debt",1,0,0,0,0]
[null,null,null,"Long term debt intercompany"]
[null,null,null,"Other non current liabilities"]
[null,null,null,"Total L.T.Liabilities",null,{"$f":"SUM(F77:F80)","v":0},0,0,0]
[null,null,null,"TOTAL LIABILITIES",null,{"$f":"F76+F81","v":13886.08079156},14707.754136700005,7445.0401117500005,6590]
[null,null,null,"Paid in capital",null,500,500,500,500]
[null,null,null,"KB Re-evaluation",null,4128.3555089000001,4128.3555089000001,{"$f":"+G84","v":4128.3555089000001},{"$f":"+H84","v":4128.3555089000001}]
[null,null,null,"Retained earnings",null,10294.790278860601,14299.509043171798,{"$f":"G85+H44","v":21390.563102751788},{"$f":"H85+I44","v":26960.563102751788}]
[null,null,null,"Total equity",1,{"$f":"SUM(F83:F85)","v":14923.145787760601},18927.864552071798,26018.918611651789,31588.918611651789]
[null,null,null,"TOTAL LIABILITIES & EQUITY",null,{"$f":"F82+F86","v":28809.226579320602},{"$f":"G82+G86","v":33635.618688771807},33463.958723401789,38178.918611651789]
[null,null,null,"check",null,{"$f":"F68-F87","v":0},{"$f":"G68-G87","v":0},{"$f":"H68-H87","v":0},{"$f":"I68-I87","v":-0.49680980999983149}]
[null,null,null,"test",null,{"$f":"F88=0","v":true},{"$f":"G88=0","v":true},true,false]
["CASH FLOW STATEMENT"]
[null,null,null,null,null,{"$f":"F6","v":2011},{"$f":"G6","v":2012},{"$f":"H6","v":2013},{"$f":"I6","v":2014}]
[null,null,null,"OPERATING ACTIVITIES"]
[null,null,null,"Net profit",null,3160.8999607899982,{"$f":"G85-F85","v":4004.7187643111974},{"$f":"H85-G85","v":7091.0540595799903},{"$f":"I85-H85","v":5570}]
[null,null,null,"Depreciation",null,16,{"$f":"G63-F63","v":146.72108820999995},{"$f":"H63-G63","v":163.69334057000003},{"$f":"I63-H63","v":180.00000000000011}]
[null,null,null,"Other"]
[null,null,null,"CASH",null,{"$f":"SUM(F93:F95)","v":3176.8999607899982},{"$f":"SUM(G93:G95)","v":4151.4398525211973},7254.7474001499904,5750]
[null,null,null,"WORKING CAPITAL :"]
[null,null,null,"Receivables",null,-4968.2157200300026,{"$f":"+F52-G52","v":-598.54105449000053},{"$f":"+G52-H52","v":970.5066424782126},{"$f":"+H52-I52","v":-2528.4083669282118}]
[null,null,null,"Inventory",null,-4037.4496879999997,{"$f":"+F54-G54","v":2279.620593784824},695.90194678517446,-1163.3254765499996]
[null,null,null,"Inventory (Rebar)",null,-1765.9257004806202,-4069.7720849999978,516.63196662061819,319.06581886000004]
[null,null,null,{"$f":"+D53","v":"Prepaid expenses"},null,0,{"$f":"+F53-G53","v":-176.83746514000001},{"$f":"+G53-H53","v":66.863783040000001},{"$f":"+H53-I53","v":-40.026317899999995}]
[null,null,null,{"$f":"+D56","v":"Short term assets for sale /apartments/"},null,0,{"$f":"+F56-G56","v":0},{"$f":"+G56-H56","v":-954.61325967000005},{"$f":"+H56-I56","v":-1545.3867403300001}]
[null,null,null,"Payables ",null,{"$f":"6231.54152313-2927.23180373","v":3304.3097194000002},{"$f":"+G72-F72","v":420.68927670999983},{"$f":"+H72-G72","v":-6096.4039528799995},{"$f":"+I72-H72","v":-2210.3661153900002}]
[null,null,null,"Payables (Transportation and Logistics)"]
[null,null,null,"Payables (Other)"]
[null,null,null,"Intercompany payables"]
[null,null,null,"Tax payable"]
[null,null,null,"Advances from customer"]
[null,null,null,"Other current liabilities"]
[null,null,null,"CHANGES IN WORKING CAPITAL",null,{"$f":"SUM(F98:F109)","v":-7467.2813891106234},{"$f":"SUM(G98:G109)","v":-2144.8407341351744},{"$f":"SUM(H98:H109)","v":-4801.1128736259943},-7168.447198238212]
[null,null,null,"NET OPERATING CASH FLOW",null,{"$f":"F110+F96","v":-4290.3814283206248},{"$f":"G110+G96","v":2006.5991183860228},{"$f":"H110+H96","v":2453.6345265239961},-1418.447198238212]
[null,null,null,"INVESTING ACTIVITIES"]
[null,null,null,"Land",null,-1886.6000000000004,{"$f":"+F58-G58","v":0},0,0]
[null,null,null,"Building",null,null,0,-101.7819528,-609.53991219999989]
[null,null,null,{"$f":"+D60","v":"Equipment and facilities"},null,-531.84749999999985,-1010.5776000000001,-429.17879769000001,-480.49610230999997]
[null,null,null,"Vehicles",null,18.584093049999979,0,0,-362.18409305]
[null,null,null,"Construction in progress",null,-125.34746999999999,{"$f":"+F65-G65","v":-1683.0078579999999},{"$f":"+G65-H65","v":-498.17433058999995}]
[null,null,null,{"$f":"+D66","v":"Long term investments"},null,null,-197.66452208999999,0,0]
[null,null,null,"NET INVESTING CASH FLOW",null,{"$f":"SUM(F113:F118)","v":-2525.2108769500005},-2891.24998009,-1029.13508108,-1452.2201075599999]
[null,null,null,"FINANCING ACTIVITIES"]
[null,null,null,"Scheduled debt repayment",null,null,-12099.49,{"$f":"-G71-900-3077+H71","v":-5143.3100720700058},{"$f":"-H71","v":-2734.6739963599998}]
[null,null,null,"Projected new loan repayment",null,0,0,0,0]
[null,null,null,"Increase in debt",null,3500,12500,{"$f":"900+3077","v":3977}]
[null,null,null,"Net increase/decrease Debt",null,{"$f":"F121+F123+F122","v":3500},{"$f":"G121+G123+G122","v":400.51000000000022},-1166.3100720700058,-2734.6739963599998]
[null,null,null,"Debt refer to non current asses to be sold ",null,{"$f":"+F77-#REF!","v":{"$error":"#REF!"}},{"$f":"+G77-F77","v":0},null,{"$f":"I77-G77","v":0}]
[null,null,null,"Long term debt intercompany",null,{"$f":"F79-#REF!","v":{"$error":"#REF!"}},{"$f":"G79-F79","v":0},null,{"$f":"I79-G79","v":0}]
[null,null,null,"Other non current liabilities",null,{"$f":"F80-#REF!","v":{"$error":"#REF!"}},{"$f":"G80-F80","v":0},null,{"$f":"I80-G80","v":0}]
[null,null,null,"Dividends paid",null,{"$f":"-F46","v":0},{"$f":"-G46","v":0},0,0]
[null,null,null,"Equity",null,-0.16467289939782859,{"$f":"G83-F83+G85-F85-G47","v":-0.43165754880283203},{"$f":"H83-G83+H85-G85-H47","v":0},{"$f":"I83-H83+I85-H85-I47","v":0}]
[null,null,null,"Re-evaluation",null,0,{"$f":"G84-F84","v":0},{"$f":"H84-G84","v":0},{"$f":"I84-H84","v":0}]
[null,null,null,"NET FINANCING CASH FLOW",null,null,{"$f":"G129+G125+G124+G126+G130","v":400.07834245119739},-1166.3100720700058,-2734.6739963599998]
[]
[null,null,null,"NET TOTAL CASH FLOW",null,{"$f":"F111+F119+F131","v":-6815.5923052706257},-484.57251925277978,258.18937337399029,-5605.341302158211]
[]
[null,null,null,"Starting balance ",null,1601,543.15758180999603,59.490788535977259,317.68016190999998]
[null,null,null,"Ending balance ",null,{"$f":"F133+F135","v":-5214.5923052706257},{"$f":"G133+G135","v":58.585062557216247},317.68016190996752,-5287.6611402482113]
[null,null,null,"check",null,{"$f":"F51-F136","v":5757.7498870806221},{"$f":"G51-G136","v":0.90572597876101213},{"$f":"H51-H136","v":3.2457592169521376E-11},{"$f":"I51-I136","v":6593.7328487800014}]
[]
[]
["Operating assumptions"]
[null,"Revenue grown"]
[null,null,"History",null,null,null,{"$f":"IF(G7,G9/F9-1)","v":0.83021095419292612},0.15578060442940611,-0.13457623337097258,false,false,false,false,false,false,false]
[null,null,"Base case",null,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,"Low case",null,null,null,null,null,null,0,0.01,0.02,0.02,0.02,0.02,0.02]
[null,null,"High case",null,null,null,null,null,null,0.2,0.17,0.15,0.15,0.15,0.15,0.15]
[null,null,"Revenue grown history and forecast",null,{"$f":"'Master scenario'!C19","v":1},null,{"$f":"IF(G7,G142,INDEX(G143:G145,$E$146))","v":0.83021095419292612},{"$f":"IF(H7,H142,INDEX(H143:H145,$E$146))","v":0.15578060442940611},-0.13457623337097258,0.1,{"$f":"IF(K7,K142,INDEX(K143:K145,$E$146))","v":0.1},{"$f":"IF(L7,L142,INDEX(L143:L145,$E$146))","v":0.1},{"$f":"IF(M7,M142,INDEX(M143:M145,$E$146))","v":0.1},{"$f":"IF(N7,N142,INDEX(N143:N145,$E$146))","v":0.1},{"$f":"IF(O7,O142,INDEX(O143:O145,$E$146))","v":0.1},{"$f":"IF(P7,P142,INDEX(P143:P145,$E$146))","v":0.1}]
[]
[null,null,"COGS margin",null,{"$f":"'Master scenario'!D19","v":1},{"$f":"IF(F7,F18/F9,AVERAGEIF(7:7,TRUE,148:148)*$E$148)","v":0.78495812810702037},0.85998163047595555,0.80800854244709552,0.80786516853932588,0.81520336739234933,0.81520336739234933,0.81520336739234933,0.81520336739234933,0.81520336739234933,0.81520336739234933,0.81520336739234933]
[]
[null,null,"Other expences",null,0.15,{"$f":"IF(F7,F34,E150*(1+$E$150))","v":1046},745,1010.31124256,1300,1494.9999999999998,1719.2499999999995,1977.1374999999994,2273.7081249999992,2614.7643437499987,3006.9789953124982,3458.0258446093726]
[]
[null,null,"Depreciation Rate",null,null,{"$f":"IF(F7,F35/F64,E152)","v":1.5867755677455499E-3},{"$f":"IF(G7,G35/G64,F152)","v":1.3428093588731496E-2},1.4467615911308686E-2,1.4300825978490937E-2,1.4300825978490937E-2,1.4300825978490937E-2,1.4300825978490937E-2,1.4300825978490937E-2,1.4300825978490937E-2,1.4300825978490937E-2,1.4300825978490937E-2]
[]
[null,null,"Capex",null,{"$f":"'Master scenario'!F19","v":1},{"$f":"IF(F7,-F119/F9,AVERAGEIF(7:7,TRUE,154:154)*$E$154)","v":0.10388264781961949},6.4987503188483328E-2,2.0014336140187036E-2,3.2634159720449432E-2,5.5379661717184822E-2,5.5379661717184822E-2,5.5379661717184822E-2,5.5379661717184822E-2,5.5379661717184822E-2,5.5379661717184822E-2,5.5379661717184822E-2]
[]
[null,null,"Working Capital"]
[null,null,null,"A/R to Revenues",{"$f":"'Master scenario'!G19","v":0.3},{"$f":"IF(F7,F52/F9,$E$157)","v":0.46410303644334655},0.26703257410407938,0.21216673895455079,0.30197752808988765,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,"Inventory to COGS",{"$f":"'Master scenario'!H19","v":0.14000000000000001},{"$f":"IF(F7,F55/F18,$E$158)","v":9.2548907315162743E-2},0.15252738592474172,0.12802306456110638,0.13908205841446453,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001]
[null,null,null,"Other Current Assets",null,{"$f":"IF(F7,F53+F54+F55+F56,E159)","v":6578.1227645006193},8545.1117208557935,8220.32728408,10650,10650,10650,10650,10650,10650,10650,10650]
[null,null,null,"Accounts Payable to COGS",{"$f":"'Master scenario'!I19","v":0.14000000000000001},{"$f":"IF(F7,F72/F18,$E$160)","v":0.54431532894292756},0.28245609169550445,0.11337244655984843,6.9541029207232263E-2,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001]
[]
[null,null,"Tax rate",null,0.1,{"$f":"IF(F7,F43/F42,$E$162)","v":7.5884666107220902E-2},6.7412549931164981E-2,5.5365825214362251E-2,9.7244732576985418E-2,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
["Financing assumptions"]
[null,"Interest income rate",null,null,3.5000000000000003E-2,{"$f":"IF(F7,F37/AVERAGE(E51:F51),$E$165)","v":0},0,1.1534879064402247E-2,0,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,"Interest expense rate",null,null,0.192,{"$f":"IF(F7,F41/AVERAGE(E71:F71),E166)","v":0},0.18582870948021779,0.23776838135946504,0.24909614743601088,0.24909614743601088,0.24909614743601088,0.24909614743601088,0.24909614743601088,0.24909614743601088,0.24909614743601088,0.24909614743601088]
[null,"Dividend Payout",null,null,0.8,{"$f":"IF(F7,0,$E$167)","v":0},0,0,0,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[]
[]
["Calculation free casflow"]
[null,"Revenue"]
[null,null,"Growth",null,null,{"$f":"F146","v":0},{"$f":"G146","v":0.83021095419292612},0.15578060442940611,-0.13457623337097258,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,"Revenues",null,null,{"$f":"IF(F7,F9,E173*(1+F172))","v":24308.302974089998},{"$f":"IF(G7,G9,F173*(1+G172))","v":44489.32238102},51419.895912189997,44500,48950.000000000007,53845.000000000015,59229.500000000022,65152.450000000026,71667.695000000036,78834.464500000046,86717.910950000063]
[]
[null,"COGS"]
[null,null,"COGS Percent",null,null,{"$f":"F148","v":0.78495812810702037},{"$f":"G148","v":0.85998163047595555},0.80800854244709552,0.80786516853932588,0.81520336739234933,0.81520336739234933,0.81520336739234933,0.81520336739234933,0.81520336739234933,0.81520336739234933,0.81520336739234933]
[null,null,"COGS ",null,null,{"$f":"F176*F173","v":19081},{"$f":"G176*G173","v":38260},41547.715148790005,35950,39904.204833855503,43894.625317241065,48284.087848965173,53112.496633861694,58423.746297247868,64266.120926972661,70692.733019669933]
[]
[null,"Other expense",null,null,null,{"$f":"F150","v":1046},{"$f":"G150","v":745},1010.31124256,1300,1494.9999999999998,1719.2499999999995,1977.1374999999994,2273.7081249999992,2614.7643437499987,3006.9789953124982,3458.0258446093726]
[]
[null,"EBITDA",null,null,null,{"$f":"F173-F177-F179","v":4181.3029740899983},{"$f":"G173-G177-G179","v":5484.3223810199997},8861.8695208399931,7250,7550.795166144504,8231.1246827589493,8968.2746510348497,9766.2452411383329,10629.184359002169,11561.364577714887,12567.152085720758]
[]
[null,null,"CAPEX pesent of sales",null,null,{"$f":"F154","v":0.10388264781961949},{"$f":"G154","v":6.4987503188483328E-2},2.0014336140187036E-2,3.2634159720449432E-2,5.5379661717184822E-2,5.5379661717184822E-2,5.5379661717184822E-2,5.5379661717184822E-2,5.5379661717184822E-2,5.5379661717184822E-2,5.5379661717184822E-2]
[null,null,"CAPEX",null,null,{"$f":"F183*F173","v":2525.2108769500005},{"$f":"G183*G173","v":2891.24998009},1029.13508108,1452.2201075599996,2710.8344410561976,2981.9178851618176,3280.1096736779996,3608.1206410457999,3968.9327051503801,4365.8259756654188,4802.4085732319609]
[]
[null,"Working capital balance"]
[null,null,"A/R Percent",null,null,{"$f":"F157","v":0.46410303644334655},{"$f":"G157","v":0.26703257410407938},0.21216673895455079,0.30197752808988765,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,"A/R Level",null,null,{"$f":"F187*F173","v":11281.55722106},{"$f":"G187*G173","v":11880.098275550001},10909.591633071788,13438,14685.000000000002,16153.500000000004,17768.850000000006,19545.735000000008,21500.30850000001,23650.339350000013,26015.37328500002]
[]
[null,null,"Inventory Percent",null,null,{"$f":"F176","v":0.78495812810702037},{"$f":"G176","v":0.85998163047595555},0.80800854244709552,0.80786516853932588,0.81520336739234933,0.81520336739234933,0.81520336739234933,0.81520336739234933,0.81520336739234933,0.81520336739234933,0.81520336739234933]
[null,null,"Inventorry Level"]
[]
[null,null,"Other Current Assets",null,null,{"$f":"F159","v":6578.1227645006193},{"$f":"G159","v":8545.1117208557935},8220.32728408,10650,10650,10650,10650,10650,10650,10650,10650]
[]
[null,null,"Accounts Payable Percent",null,null,{"$f":"F160","v":0.54431532894292756},{"$f":"G160","v":0.28245609169550445},0.11337244655984843,6.9541029207232263E-2,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001]
[null,null,"Accounts Payable Level",null,null,{"$f":"F195*F177","v":10386.08079156},{"$f":"G195*G177","v":10806.77006827},4710.3661153900002,2500,5586.5886767397706,6145.2475444137499,6759.772298855125,7435.7495287406382,8179.3244816147026,8997.2569297761729,9896.9826227537924]
[]
[null,"Total Working Capital",null,null,null,{"$f":"F188+F191+F193-F196","v":7473.5991940006188},{"$f":"G188+G191+G193-G196","v":9618.4399281357928},14419.552801761787,21588,19748.411323260229,20658.252455586255,21659.077701144881,22759.98547125937,23970.984018385308,25303.082420223836,26768.390662246231]
[null,"Working capital change",null,null,null,null,{"$f":"G198-F198","v":2144.840734135174},{"$f":"H198-G198","v":4801.1128736259943},7168.4471982382129,-1839.5886767397715,909.84113232602613,1000.8252455586262,1100.9077701144888,1210.9985471259388,1332.0984018385279,1465.3082420223946]
[]
["Other Items"]
[null,"Other Income",null,null,null,{"$f":"IF(F7,F37-F38+F39,E202)","v":-744.84251330000006},-355,-402.63447642999995,-50,-50,-50,-50,-50,-50,-50,-50]
[]
[null,"Other Assets",null,null,null,{"$f":"IF(F7,F65+F66,E204)","v":323.04746999999998},2203.7198500899999,2701.8941806799999,197.66452208999999,197.66452208999999,197.66452208999999,197.66452208999999,197.66452208999999,197.66452208999999,197.66452208999999,197.66452208999999]
[]
[]
["Plant balance"]
[null,"Calculation of net plant"]
[null,null,"Opening balance",null,null,null,{"$f":"F212","v":10083.34154195},{"$f":"G212","v":10947.19805374},11314.465463659999,12586.685571219999,15117.520012276196,17883.244874516095,20907.609375312899,24216.733933056083,27839.347340462409,31807.04765445711]
[null,null,"Add CAPEX",null,null,{"$f":"F184","v":2525.2108769500005},{"$f":"G184","v":2891.24998009},{"$f":"H184","v":1029.13508108},1452.2201075599996,2710.8344410561976,2981.9178851618176,3280.1096736779996,3608.1206410457999,3968.9327051503801,4365.8259756654188,4802.4085732319609]
[null,null,"Less depreciation",null,null,{"$f":"F215","v":16},{"$f":"G215","v":147},{"$f":"H215","v":163.69334057},180,180,216.19302292191605,255.74517288119466,298.99608330261538,346.31929774405143,398.12566167071742,454.86705339595949]
[null,null,"Closing balance",null,null,{"$f":"IF(F7,F64,F209+F210-F211)","v":10083.34154195},{"$f":"IF(G7,G64,G209+G210-G211)","v":10947.19805374},{"$f":"IF(H7,H64,H209+H210-H211)","v":11314.465463659999},{"$f":"IF(I7,I64,I209+I210-I211)","v":12586.685571219999},{"$f":"IF(J7,J64,J209+J210-J211)","v":15117.520012276196},{"$f":"IF(K7,K64,K209+K210-K211)","v":17883.244874516095},{"$f":"IF(L7,L64,L209+L210-L211)","v":20907.609375312899},{"$f":"IF(M7,M64,M209+M210-M211)","v":24216.733933056083},{"$f":"IF(N7,N64,N209+N210-N211)","v":27839.347340462409},{"$f":"IF(O7,O64,O209+O210-O211)","v":31807.04765445711},{"$f":"IF(P7,P64,P209+P210-P211)","v":36154.589174293113}]
[]
[null,null,"Depreciation Rate",null,null,{"$f":"F152","v":1.5867755677455499E-3},{"$f":"G152","v":1.3428093588731496E-2},1.4467615911308686E-2,1.4300825978490937E-2,1.4300825978490937E-2,1.4300825978490937E-2,1.4300825978490937E-2,1.4300825978490937E-2,1.4300825978490937E-2,1.4300825978490937E-2,1.4300825978490937E-2]
[null,null,"Depreciation Expense",null,null,{"$f":"IF(F7,F35,F214*F209)","v":16},147,163.69334057,180,180,216.19302292191605,255.74517288119466,298.99608330261538,346.31929774405143,398.12566167071742,454.86705339595949]
[]
["Calculation of Finance"]
[null,"Cash and ST debt"]
[null,null,"Opening balance",null,null,{"$f":"E221","v":0},{"$f":"F221","v":-2956.8424181900041},-3841.493279894029,-2416.9938344499997,-2783.9282914682099,-2332.5872578572653,-4679.0524835608312,-7354.7830343636688,-10399.479175246704,-13857.460054373605,-17778.206949621603]
[null,null,"Add net cashflow",null,null,{"$f":"F262","v":651.68908383999769},{"$f":"G262","v":-883.94029236517406},1425.1476714111591,-2870.6673057982125,451.34103361094458,-2346.4652257035659,-2675.7305508028376,-3044.6961408830352,-3457.9808791269015,-3920.7468952479976,-4438.7653707446871]
[null,null,"Closing balance",null,null,{"$f":"IF(F7,F223-F227,F219+F220)","v":-2956.8424181900041},{"$f":"IF(G7,G223-G227,G219+G220)","v":-3841.493279894029},-2416.9938344499997,-2783.9282914682099,-2332.5872578572653,-4679.0524835608312,-7354.7830343636688,-10399.479175246704,-13857.460054373605,-17778.206949621603,-22216.972320366291]
[]
[null,null,"Cash balance",null,null,{"$f":"IF(F7,F51,MAX(F221,0))","v":543.15758180999603},{"$f":"IF(G7,G51,MAX(G221,0))","v":59.490788535977259},317.68016190999998,1306.0717085317899,0,0,0,0,0,0,0]
[null,null,"Interest income rate",null,null,{"$f":"F165","v":0},{"$f":"G165","v":0},1.1534879064402247E-2,0,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,null,"Interest income",null,null,{"$f":"F224*E223","v":0},{"$f":"G224*F223","v":0},0.6862190512084253,0,45.712509798612651,0,0,0,0,0,0]
[]
[null,null,"Debt balance",null,null,{"$f":"IF(F7,F71,MAX(-F221,0))","v":3500},{"$f":"IF(G7,G71,MAX(-G221,0))","v":3900.9840684300061},2734.6739963599998,4090,2332.5872578572653,4679.0524835608312,7354.7830343636688,10399.479175246704,13857.460054373605,17778.206949621603,22216.972320366291]
[null,null,"Interest expense rate",null,null,{"$f":"F166","v":0},{"$f":"G166","v":0.18582870948021779},0.23776838135946504,0.24909614743601088,0.24909614743601088,0.24909614743601088,0.24909614743601088,0.24909614743601088,0.24909614743601088,0.24909614743601088,0.24909614743601088]
[null,null,"Interest expense",null,null,{"$f":"IF(F7,F41,F228*E227)","v":0},{"$f":"IF(G7,G41,G228*F227)","v":687.65765915999998},788.87483866000002,850,1018.8032430132845,581.03849949057371,1165.5339473059016,1832.048119087724,2590.4701978949779,3451.8399127928787,4428.4828594708561]
[]
[null,null,"Income Tax Rate",null,null,{"$f":"F162","v":7.5884666107220902E-2},{"$f":"G162","v":6.7412549931164981E-2},5.5365825214362251E-2,9.7244732576985418E-2,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
["Profit and Loss"]
[null,null,"Sales ",null,null,{"$f":"F173","v":24308.302974089998},{"$f":"G173","v":44489.32238102},51419.895912189997,44500,48950.000000000007,53845.000000000015,59229.500000000022,65152.450000000026,71667.695000000036,78834.464500000046,86717.910950000063]
[null,null,"COGS",null,null,{"$f":"F177","v":19081},{"$f":"G177","v":38260},41547.715148790005,35950,39904.204833855503,43894.625317241065,48284.087848965173,53112.496633861694,58423.746297247868,64266.120926972661,70692.733019669933]
[null,null,"Gross profit",null,null,{"$f":"F234-F235","v":5227.3029740899983},{"$f":"G234-G235","v":6229.3223810199997},9872.1807633999924,8550,9045.795166144504,9950.3746827589493,10945.412151034849,12039.953366138332,13243.948702752168,14568.343573027385,16025.17793033013]
[null,null,"Operating expense",null,null,{"$f":"F179","v":1046},{"$f":"G179","v":745},1010.31124256,1300,1494.9999999999998,1719.2499999999995,1977.1374999999994,2273.7081249999992,2614.7643437499987,3006.9789953124982,3458.0258446093726]
[null,null,null,"EBITDA",null,{"$f":"F236-F237","v":4181.3029740899983},{"$f":"G236-G237","v":5484.3223810199997},8861.8695208399931,7250,7550.795166144504,8231.1246827589493,8968.2746510348497,9766.2452411383329,10629.184359002169,11561.364577714887,12567.152085720758]
[null,null,"Depreciation",null,null,{"$f":"F215","v":16},{"$f":"G215","v":147},163.69334057,180,180,216.19302292191605,255.74517288119466,298.99608330261538,346.31929774405143,398.12566167071742,454.86705339595949]
[null,null,null,"Operating profit",null,{"$f":"F238-F239","v":4165.3029740899983},{"$f":"G238-G239","v":5337.3223810199997},8698.176180269993,7070,7370.795166144504,8014.9316598370333,8712.5294781536559,9467.2491578357167,10282.865061258117,11163.238916044169,12112.285032324799]
[null,null,"Other Income",null,null,{"$f":"F202","v":-744.84251330000006},{"$f":"G202","v":-355},-402.63447642999995,-50,-50,-50,-50,-50,-50,-50,-50]
[null,null,null,"EBIT",null,{"$f":"F240+F241","v":3420.4604607899983},{"$f":"G240+G241","v":4982.3223810199997},8295.5417038399937,7020,7320.795166144504,7964.9316598370333,8662.5294781536559,9417.2491578357167,10232.865061258117,11113.238916044169,12062.285032324799]
[null,null,"Add: Interest Income",null,null,{"$f":"F225","v":0},{"$f":"G225","v":0},0.6862190512084253,0,45.712509798612651,0,0,0,0,0,0]
[null,null,"Less: Interest Expense",null,null,{"$f":"F229","v":0},{"$f":"G229","v":687.65765915999998},788.87483866000002,850,1018.8032430132845,581.03849949057371,1165.5339473059016,1832.048119087724,2590.4701978949779,3451.8399127928787,4428.4828594708561]
[null,null,null,"Profit before taxes",null,{"$f":"F242+F243-F244","v":3420.4604607899983},{"$f":"G242+G243-G244","v":4294.6647218600001},7507.353084231203,6170,6347.7044329298324,7383.8931603464598,7496.9955308477547,7585.2010387479932,7642.3948633631389,7661.3990032512902,7633.8021728539425]
[null,null,"Taxes",null,null,{"$f":"F245*F231","v":259.56049999999999},{"$f":"G245*G231","v":289.51430000000005},415.65079868404814,600,634.77044329298326,738.38931603464607,749.69955308477552,758.52010387479936,764.23948633631392,766.13990032512902,763.38021728539434]
[null,null,"Net profit ",null,null,{"$f":"F245-F246","v":3160.8999607899982},{"$f":"G245-G246","v":4005.1504218600003},7091.702285547155,5570,5712.9339896368492,6645.5038443118137,6747.2959777629794,6826.680934873194,6878.1553770268247,6895.2591029261612,6870.4219555685486]
[]
[null,null,null,"Divident payout ratio",null,{"$f":"F167","v":0},{"$f":"G167","v":0},0,0,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[]
["Cash Flow"]
[null,null,"EBITDA",null,null,{"$f":"F238","v":4181.3029740899983},{"$f":"G238","v":5484.3223810199997},8861.8695208399931,7250,7550.795166144504,8231.1246827589493,8968.2746510348497,9766.2452411383329,10629.184359002169,11561.364577714887,12567.152085720758]
[null,null,"Add other income",null,null,{"$f":"F241","v":-744.84251330000006},{"$f":"G241","v":-355},-402.63447642999995,-50,-50,-50,-50,-50,-50,-50,-50]
[null,null,"Less: Taxes",null,null,{"$f":"F246","v":259.56049999999999},{"$f":"G246","v":289.51430000000005},415.65079868404814,600,634.77044329298326,738.38931603464607,749.69955308477552,758.52010387479936,764.23948633631392,766.13990032512902,763.38021728539434]
[null,null,"Less: WC Change",null,null,{"$f":"F199","v":0},{"$f":"G199","v":2144.840734135174},4801.1128736259943,7168.4471982382129,-1839.5886767397715,909.84113232602613,1000.8252455586262,1100.9077701144888,1210.9985471259388,1332.0984018385279,1465.3082420223946]
[null,null,null,"Funds from Operations",null,{"$f":"F252-F254-F255+F253","v":3176.8999607899982},{"$f":"G252-G254-G255+G253","v":2694.9673468848259},{"$f":"H252-H254-H255+H253","v":3242.4713720999507},-568.44719823821288,8705.6133995912933,6532.8942343982771,7167.7498523914473,7856.817367149044,8603.9463255399169,9413.1262755512289,10288.463626412969]
[null,null,"Less: Capital Expenditures",null,null,{"$f":"F184","v":2525.2108769500005},{"$f":"G184","v":2891.24998009},1029.13508108,1452.2201075599996,2710.8344410561976,2981.9178851618176,3280.1096736779996,3608.1206410457999,3968.9327051503801,4365.8259756654188,4802.4085732319609]
[null,null,null,"Cash Before Financing",null,{"$f":"F256-F257","v":651.68908383999769},{"$f":"G256-G257","v":-196.28263320517408},2213.3362910199507,-2020.6673057982125,5994.7789585350956,3550.9763492364596,3887.6401787134478,4248.6967261032441,4635.0136203895363,5047.3002998858101,5486.0550531810086]
[null,null,"Less: Interest Expense",null,null,{"$f":"F244","v":0},{"$f":"G244","v":687.65765915999998},788.87483866000002,850,1018.8032430132845,581.03849949057371,1165.5339473059016,1832.048119087724,2590.4701978949779,3451.8399127928787,4428.4828594708561]
[null,null,"Add: Interest Income",null,null,{"$f":"F243","v":0},{"$f":"G243","v":0},0.6862190512084253,0,45.712509798612651,0,0,0,0,0,0]
[null,null,"Less: Dividends",null,null,{"$f":"MAX(F249*F247,0)","v":0},{"$f":"MAX(G249*G247,0)","v":0},0,0,4570.3471917094794,5316.4030754494515,5397.8367822103837,5461.3447478985554,5502.5243016214599,5516.2072823409289,5496.3375644548396]
[null,null,null,"Net Cash Flow",null,{"$f":"F258-F259+F260-F261","v":651.68908383999769},{"$f":"G258-G259+G260-G261","v":-883.94029236517406},1425.1476714111591,-2870.6673057982125,451.34103361094458,-2346.4652257035659,-2675.7305508028376,-3044.6961408830352,-3457.9808791269015,-3920.7468952479976,-4438.7653707446871]
[]
["Balance sheet"]
[null,"Equity Balance"]
[null,null,"Opening Balance",null,null,{"$f":"E269","v":0},{"$f":"F269","v":14923.145787760601},18927.864552071798,26018.918611651789,31588.918611651789,32731.505409579157,34060.606178441514,35410.065373994112,36775.401560968749,38151.032636374111,39530.084456959346]
[null,null,"Add: Income",null,null,{"$f":"F247","v":3160.8999607899982},{"$f":"G247","v":4005.1504218600003},7091.702285547155,5570,5712.9339896368492,6645.5038443118137,6747.2959777629794,6826.680934873194,6878.1553770268247,6895.2591029261612,6870.4219555685486]
[null,null,"Less: Dividends",null,null,{"$f":"F261","v":0},{"$f":"G261","v":0},0,0,4570.3471917094794,5316.4030754494515,5397.8367822103837,5461.3447478985554,5502.5243016214599,5516.2072823409289,5496.3375644548396]
[null,null,"Closing Balance",null,null,{"$f":"IF(F7,F86,F266+F267-F268)","v":14923.145787760601},{"$f":"IF(G7,G86,G266+G267-G268)","v":18927.864552071798},26018.918611651789,31588.918611651789,32731.505409579157,34060.606178441514,35410.065373994112,36775.401560968749,38151.032636374111,39530.084456959346,40904.168848073052]
[]
[null,null,"Assets"]
[null,null,null,"Cash",null,{"$f":"F223","v":543.15758180999603},{"$f":"G223","v":59.490788535977259},317.68016190999998,1306.0717085317899,0,0,0,0,0,0,0]
[null,null,null,"Receivables",null,{"$f":"F188","v":11281.55722106},{"$f":"G188","v":11880.098275550001},10909.591633071788,13438,14685.000000000002,16153.500000000004,17768.850000000006,19545.735000000008,21500.30850000001,23650.339350000013,26015.37328500002]
[null,null,null,"Inventory",null,{"$f":"F191","v":0},{"$f":"G191","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Other",null,{"$f":"F193","v":6578.1227645006193},{"$f":"G193","v":8545.1117208557935},8220.32728408,10650,10650,10650,10650,10650,10650,10650,10650]
[null,null,null,"Total current assets",null,{"$f":"SUM(F272:F275)","v":18402.837567370614},{"$f":"SUM(G272:G275)","v":20484.700784941771},19447.599079061787,25394.071708531788,25335,26803.500000000004,28418.850000000006,30195.735000000008,32150.30850000001,34300.339350000009,36665.373285000023]
[null,null,null,"Net fixed assets",null,{"$f":"F212","v":10083.34154195},{"$f":"G212","v":10947.19805374},11314.465463659999,12586.685571219999,15117.520012276196,17883.244874516095,20907.609375312899,24216.733933056083,27839.347340462409,31807.04765445711,36154.589174293113]
[null,null,null,"Other Assets",null,{"$f":"F204","v":323.04746999999998},{"$f":"G204","v":2203.7198500899999},2701.8941806799999,197.66452208999999,197.66452208999999,197.66452208999999,197.66452208999999,197.66452208999999,197.66452208999999,197.66452208999999,197.66452208999999]
[null,null,null,"TOTAL ASSETS",null,{"$f":"SUM(F276:F278)","v":28809.226579320613},{"$f":"SUM(G276:G278)","v":33635.61868877177},33463.958723401789,38178.421801841789,40650.184534366199,44884.409396606097,49524.123897402904,54610.133455146097,60187.320362552426,66305.051526547119,73017.626981383131]
[null,null,null,null,null,{"$f":"F279=F68","v":true},{"$f":"G279=G68","v":true},true,true,false,false,false,false,false,false,false]
[null,null,"Liabilities and Capital"]
[null,null,null,"KB short term debt",null,{"$f":"F227","v":3500},{"$f":"G227","v":3900.9840684300061},2734.6739963599998,4090,2332.5872578572653,4679.0524835608312,7354.7830343636688,10399.479175246704,13857.460054373605,17778.206949621603,22216.972320366291]
[null,null,null,"Payables",null,{"$f":"F196","v":10386.08079156},{"$f":"G196","v":10806.77006827},4710.3661153900002,2500,5586.5886767397706,6145.2475444137499,6759.772298855125,7435.7495287406382,8179.3244816147026,8997.2569297761729,9896.9826227537924]
[null,null,null,"Other Current Liabilities "]
[null,null,null,"Total current liabilities",null,{"$f":"SUM(F282:F284)","v":13886.08079156},{"$f":"SUM(G282:G284)","v":14707.754136700005},7445.0401117500005,6590,7919.1759345970358,10824.300027974581,14114.555333218794,17835.228703987341,22036.784535988307,26775.463879397776,32113.954943120083]
[null,null,null,"Long term debt"]
[null,null,null,"Total equity",null,{"$f":"F269","v":14923.145787760601},{"$f":"G269","v":18927.864552071798},26018.918611651789,31588.918611651789,32731.505409579157,34060.606178441514,35410.065373994112,36775.401560968749,38151.032636374111,39530.084456959346,40904.168848073052]
[null,null,null,"TOTAL LIABILITIES & EQUITY",null,{"$f":"F285+F287","v":28809.226579320602},{"$f":"G285+G287","v":33635.618688771807},33463.958723401789,38178.918611651789,40650.681344176191,44884.906206416097,49524.620707212904,54610.630264956089,60187.817172362418,66305.548336357126,73018.123791193138]
[null,null,null,"Difference",null,{"$f":"F279-F288","v":0},{"$f":"G279-G288","v":0},0,-0.49680980999983149,{"$f":"J279-J288","v":-0.49680980999255553},-0.49680980999983149,-0.49680980999983149,-0.49680980999255553,-0.49680980999255553,-0.49680981000710744,-0.49680981000710744]
[]
[null,null,"P/E ratio",null,null,{"$f":"'Master scenario'!$D$2","v":10},{"$f":"'Master scenario'!$D$2","v":10},{"$f":"'Master scenario'!$D$2","v":10},{"$f":"'Master scenario'!$D$2","v":10},{"$f":"'Master scenario'!$D$2","v":10},{"$f":"'Master scenario'!$D$2","v":10},{"$f":"'Master scenario'!$D$2","v":10},{"$f":"'Master scenario'!$D$2","v":10},{"$f":"'Master scenario'!$D$2","v":10},{"$f":"'Master scenario'!$D$2","v":10},{"$f":"'Master scenario'!$D$2","v":10}]
[null,null,"Earnings",null,null,{"$f":"F247","v":3160.8999607899982},{"$f":"G247","v":4005.1504218600003},7091.702285547155,5570,5712.9339896368492,6645.5038443118137,6747.2959777629794,6826.680934873194,6878.1553770268247,6895.2591029261612,6870.4219555685486]
[null,null,"value of the company",null,null,{"$f":"F292*F291","v":31608.999607899983},{"$f":"G292*G291","v":40051.504218600006},70917.022855471558,55700,57129.339896368489,66455.03844311813,67472.959777629789,68266.809348731942,68781.553770268249,68952.591029261617,68704.219555685486]
[null,null,"Share outstanding",null,null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
[null,null,"Value per share",null,null,{"$f":"F293/F294","v":15.804499803949991},{"$f":"G293/G294","v":20.025752109300004},35.458511427735779,27.85,28.564669948184243,33.227519221559064,33.736479888814891,34.13340467436597,34.390776885134123,34.476295514630806,34.352109777842742]
[]
[]
["Financing Ratios"]
[null,"Investors"]
[null,null,"ROE (return on equity)",null,null,{"$f":"F247/AVERAGE(E287:F287)","v":0.2118119065339728},{"$f":"G247/AVERAGE(F287:G287)","v":0.23663402549300869},0.31555994829328948,0.19337646641408085,0.17763981119748584,0.19899067977673285,0.19424876216059611,0.18914280740259939,0.18359756341562952,0.17752729005278192,0.17083323766340472]
[]
[null,null,"TAX rate",null,null,{"$f":"F43/F42","v":7.5884666107220902E-2},{"$f":"G43/G42","v":6.7412549931164981E-2},{"$f":"H43/H42","v":5.5365825214362251E-2},{"$f":"I43/I42","v":9.7244732576985418E-2}]
[null,null,"NOPAT(net operating profit after tax)",null,null,{"$f":"F36*(1-F302)","v":3849.2203486657645},{"$f":"G36*(1-G302)","v":4977.5198695107647},{"$f":"H36*(1-H302)","v":8216.5944781894359},{"$f":"I36*(1-I302)","v":6382.4797406807129}]
[null,null,"Invested capital",null,null,{"$f":"SUMPRODUCT(F51:F87,$E$51:$E$87)","v":17879.988205950605},{"$f":"SUMPRODUCT(G51:G87,$E$51:$E$87)","v":22769.357831965826},{"$f":"SUMPRODUCT(H51:H87,$E$51:$E$87)","v":28435.912446101789},{"$f":"SUMPRODUCT(I51:I87,$E$51:$E$87)","v":34372.84690312}]
[null,null,"avrage invested capital",null,null,{"$f":"AVERAGE(E304:F304)","v":17879.988205950605},{"$f":"AVERAGE(F304:G304)","v":20324.673018958216},25602.63513903381,31404.379674610893]
[null,null,"ROIC(Return on invested capital)",null,null,{"$f":"F303/F305","v":0.21528092213084976},{"$f":"G303/G305","v":0.24490036641021928},0.32092768707477326,0.20323533872699534]
[null,"Bankers"]
[null,null,null,"Debt/EBITA",null,{"$f":"F282/F252","v":0.83705964903481445},{"$f":"G282/G252","v":0.71129736682337097},0.30858883556443822,0.56413793103448273,0.30891941928392991,0.56845846271307887,0.82008896031244982,1.0648390367508898,1.3037181016281192,1.5377256577385332,1.7678605438068979]
[null,null,null,"Debt/Equity",null,{"$f":"F282/F287","v":0.2345350001787537},{"$f":"G282/G287","v":0.20609742095829894},0.10510329184608612,0.129475783906429,7.1264282796312001E-2,0.13737431621291618,0.20770317582540174,0.28278356547666095,0.3632263426904353,0.44973865332816704,0.5431468954395563]
[]
[null,null,null,"Code number",1]
[null,null,null,null,null,{"$f":"F6","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021]
[null,null,null,{"$f":"INDEX(D9:D136,$E$311)","v":"Sales "},0,24308.302974089998,44489.32238102,51419.895912189997,44500,0,0,0,0,0,0,0]

{"sheet":"Working Capital Loan","index":4,"n_rows":101,"n_cols":40,"rows_kept":101,"cut":false,"hidden":false,"merged":[]}
[]
[null,"code number",2]
[null,null,2016,2017,2018]
[null,"Revenue"]
[null,"base case",100,150,160]
[null,"low case",100,70,50]
["Operating assumption"]
[null,{"$f":"INDEX(B5:B6,$C$2)","v":"low case"},{"$f":"INDEX(C5:C6,$C$2)","v":100},70,50]
[]
[null,"month AR account reciable"]
[null,"base case ",2]
[null,"low case",4]
[]
[null,{"$f":"INDEX(B11:B12,$C$2)","v":"low case"},{"$f":"INDEX(C11:C12,$C$2)","v":4}]
[]
[null,"operating cost",65]
[]
[null,"monthly revenues",1,2,3,4,5,6,7,8,9,10,11,12]
[null,"revenue percentage",0.02,0.02,0.02,0.02,0.1,0.1,0.1,0.1,0.1,0.12,0.15,0.2]
[]
["Financing Assumption"]
[null,"Interest income rate",{"$f":"3.6%/12","v":3.0000000000000005E-3}]
[null,"Interest expense rate",{"$f":"19.4%/12","v":1.6166666666666666E-2}]
[]
[null,"Min cash",{"$f":"2%","v":0.02}]
[]
[]
["Timeline "]
["Months",null,null,null,1,{"$f":"IF(E29=12,1,E29+1)","v":2},{"$f":"IF(F29=12,1,F29+1)","v":3},4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(Z29=12,1,Z29+1)","v":11},12,1,2,3,4,5,6,7,8,9,10,11,12]
["Years",null,null,null,2016,{"$f":"IF(F29=1,E30+1,E30)","v":2016},{"$f":"IF(G29=1,F30+1,F30)","v":2016},2016,2016,2016,2016,2016,2016,2016,2016,2016,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018]
[]
[]
["Operating analysis"]
["year revenue",null,null,null,{"$f":"LOOKUP(E30,3:3,8:8)","v":100},100,100,100,100,100,100,100,100,100,100,100,70,70,70,70,70,70,70,70,70,70,70,70,50,50,50,50,50,50,50,50,50,50,50,50]
["month %",null,null,null,{"$f":"LOOKUP(E29,18:18,19:19)","v":0.02},0.02,0.02,0.02,0.1,0.1,0.1,0.1,0.1,0.12,0.15,0.2,0.02,0.02,0.02,0.02,0.1,0.1,0.1,0.1,0.1,0.12,0.15,0.2,0.02,0.02,0.02,0.02,0.1,0.1,0.1,0.1,0.1,0.12,0.15,0.2]
["month revenue",null,null,null,{"$f":"E34*E35","v":2},{"$f":"F34*F35","v":2},2,2,10,10,10,10,10,12,15,20,1.4000000000000001,1.4000000000000001,1.4000000000000001,1.4000000000000001,7,7,7,7,7,8.4,10.5,14,1,1,1,1,5,5,5,5,5,6,7.5,10]
[]
["monthly expense",null,null,null,{"$f":"$C$16/12","v":5.416666666666667},{"$f":"$C$16/12","v":5.416666666666667},5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667]
["EBITDA",null,null,null,{"$f":"E36-E38","v":-3.416666666666667},{"$f":"F36-F38","v":-3.416666666666667},-3.416666666666667,-3.416666666666667,4.583333333333333,4.583333333333333,4.583333333333333,4.583333333333333,4.583333333333333,6.583333333333333,9.5833333333333321,14.583333333333332,-4.0166666666666666,-4.0166666666666666,-4.0166666666666666,-4.0166666666666666,1.583333333333333,1.583333333333333,1.583333333333333,1.583333333333333,1.583333333333333,2.9833333333333334,5.083333333333333,8.5833333333333321,-4.416666666666667,-4.416666666666667,-4.416666666666667,-4.416666666666667,-0.41666666666666696,-0.41666666666666696,-0.41666666666666696,-0.41666666666666696,-0.41666666666666696,0.58333333333333304,2.083333333333333,4.583333333333333]
[]
[null,"Account receible"]
[null,"Opening balance",null,null,{"$f":"D45","v":0},{"$f":"E45","v":2},4,6,8,16,24,32,40,40,42,47,57,48.4,37.799999999999997,24.199999999999996,5.5999999999999943,11.199999999999994,16.799999999999997,22.4,28,28,29.4,32.9,39.9,33.9,26.5,17,4,8,12,16,20,20,21,23.5]
[null,"Add revenue",null,null,{"$f":"E36","v":2},{"$f":"F36","v":2},2,2,10,10,10,10,10,12,15,20,1.4000000000000001,1.4000000000000001,1.4000000000000001,1.4000000000000001,7,7,7,7,7,8.4,10.5,14,1,1,1,1,5,5,5,5,5,6,7.5,10]
[null,"Less collection",{"$f":"C14","v":4},null,null,{"$f":"OFFSET(F36,0,-$C$44)","v":0},0,0,2,2,2,2,10,10,10,10,10,12,15,20,1.4000000000000001,1.4000000000000001,1.4000000000000001,1.4000000000000001,7,7,7,7,7,8.4,10.5,14,1,1,1,1,5,5,5,5]
[null,"Closing balance",null,null,{"$f":"E42+E43-E44","v":2},{"$f":"F42+F43-F44","v":4},6,8,16,24,32,40,40,42,47,57,48.4,37.799999999999997,24.199999999999996,5.5999999999999943,11.199999999999994,16.799999999999997,22.4,28,28,29.4,32.9,39.9,33.9,26.5,17,4,8,12,16,20,20,21,23.5,28.5]
[]
[null,"Change in working capital",null,null,{"$f":"E45-E42","v":2},{"$f":"F45-F42","v":2},2,2,8,8,8,8,0,2,5,10,-8.6000000000000014,-10.600000000000001,-13.600000000000001,-18.600000000000001,5.6,5.6000000000000032,5.6000000000000014,5.6000000000000014,0,1.3999999999999986,3.5,7,-6,-7.3999999999999986,-9.5,-13,4,4,4,4,0,1,2.5,5]
[]
[null,"FFO",null,null,{"$f":"E39-E47","v":-5.416666666666667},{"$f":"F39-F47","v":-5.416666666666667},-5.416666666666667,-5.416666666666667,-3.416666666666667,-3.416666666666667,-3.416666666666667,-3.416666666666667,4.583333333333333,4.583333333333333,4.5833333333333321,4.5833333333333321,4.5833333333333348,6.5833333333333348,9.5833333333333357,14.583333333333336,-4.0166666666666666,-4.0166666666666702,-4.0166666666666684,-4.0166666666666684,1.583333333333333,1.5833333333333348,1.583333333333333,1.5833333333333321,1.583333333333333,2.9833333333333316,5.083333333333333,8.5833333333333321,-4.416666666666667,-4.416666666666667,-4.416666666666667,-4.416666666666667,-0.41666666666666696,-0.41666666666666696,-0.41666666666666696,-0.41666666666666696]
[]
["Financing section"]
[]
[null,"Cash and Debt balance"]
[null,"Opening balance",null,null,{"$f":"+D56","v":0},{"$f":"+E56","v":-5.416666666666667},-10.947236111111112,-16.567216428240741,-22.278053093830632,-26.081214952180893,-29.945861260574485,-33.872986017620441,-37.863599291571973,-33.918727480119053,-29.910080241047645,-25.836626538277915,-21.697318667313411,-17.49109198576831,-11.20896463953823,-1.8252762345440949,12.710115132997446,8.7315788117297721,4.7411068814982915,0.7386635354761184,-3.2844947373670195,-1.7726940689544533,-0.23645262306921544,1.3246247261911652,2.9109394925979215,4.5030056444090487,7.4998479946756076,12.605680871992966,21.226831247942279,16.873845075019439,12.50779994357783,8.1286566767418957,3.7363759801054544,3.3309184413791035,2.924244530036574,2.5163505969600166]
[null,"Add Cash flow",null,null,{"$f":"+E81","v":-5.416666666666667},{"$f":"+F81","v":-5.5305694444444446},-5.6199803171296301,-5.7108366655898921,-3.8031618583502622,-3.8646463083935916,-3.9271247570459549,-3.990613273951531,3.94487181145292,4.0086472390714087,4.0734537027697293,4.1393078709645064,4.2062266815451013,6.2821273462300802,9.3836884049941354,14.535391367541541,-3.9785363212676743,-3.9904719302314811,-4.0024433460221731,-4.0231582728431379,1.5118006684125662,1.5362414458852378,1.5610773492603807,1.5863147664067561,1.5920661518111268,2.9968423502665589,5.1058328773173596,8.6211503759493109,-4.3529861729228401,-4.3660451314416084,-4.3791432668359338,-4.3922806966364414,-0.4054575387263506,-0.40667391134252967,-0.40789393307655725,-0.40911761487578691]
[null,"Closing balance",null,null,{"$f":"SUM(E54:E55)","v":-5.416666666666667},{"$f":"SUM(F54:F55)","v":-10.947236111111112},-16.567216428240741,-22.278053093830632,-26.081214952180893,-29.945861260574485,-33.872986017620441,-37.863599291571973,-33.918727480119053,-29.910080241047645,-25.836626538277915,-21.697318667313411,-17.49109198576831,-11.20896463953823,-1.8252762345440949,12.710115132997446,8.7315788117297721,4.7411068814982915,0.7386635354761184,-3.2844947373670195,-1.7726940689544533,-0.23645262306921544,1.3246247261911652,2.9109394925979215,4.5030056444090487,7.4998479946756076,12.605680871992966,21.226831247942279,16.873845075019439,12.50779994357783,8.1286566767418957,3.7363759801054544,3.3309184413791035,2.924244530036574,2.5163505969600166,2.1072329820842297]
[]
[null,"Minimum cash balance",{"$f":"C25","v":0.02},null,{"$f":"$C$58*E34","v":2},{"$f":"$C$58*F34","v":2},2,2,2,2,2,2,2,2,2,2,1.4000000000000001,1.4000000000000001,1.4000000000000001,1.4000000000000001,1.4000000000000001,1.4000000000000001,1.4000000000000001,1.4000000000000001,1.4000000000000001,1.4000000000000001,1.4000000000000001,1.4000000000000001,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"Cash balance",null,null,{"$f":"MAX(E56,E58)","v":2},{"$f":"MAX(F56,F58)","v":2},2,2,2,2,2,2,2,2,2,2,1.4000000000000001,1.4000000000000001,1.4000000000000001,12.710115132997446,8.7315788117297721,4.7411068814982915,1.4000000000000001,1.4000000000000001,1.4000000000000001,1.4000000000000001,1.4000000000000001,2.9109394925979215,4.5030056444090487,7.4998479946756076,12.605680871992966,21.226831247942279,16.873845075019439,12.50779994357783,8.1286566767418957,3.7363759801054544,3.3309184413791035,2.924244530036574,2.5163505969600166,2.1072329820842297]
[null,"Ineterst on cash",{"$f":"C22","v":3.0000000000000005E-3},null,{"$f":"$C$61*D60","v":0},{"$f":"$C$61*E60","v":6.000000000000001E-3},6.000000000000001E-3,6.000000000000001E-3,6.000000000000001E-3,6.000000000000001E-3,6.000000000000001E-3,6.000000000000001E-3,6.000000000000001E-3,6.000000000000001E-3,6.000000000000001E-3,6.000000000000001E-3,6.000000000000001E-3,4.2000000000000015E-3,4.2000000000000015E-3,4.2000000000000015E-3,3.8130345398992342E-2,2.6194736435189322E-2,1.4223320644494877E-2,4.2000000000000015E-3,4.2000000000000015E-3,4.2000000000000015E-3,4.2000000000000015E-3,4.2000000000000015E-3,8.7328184777937662E-3,1.3509016933227149E-2,2.2499543984026826E-2,3.7817042615978902E-2,6.3680493743826852E-2,5.0621535225058328E-2,3.7523399830733495E-2,2.438597003022569E-2,1.1209127940316366E-2,9.9927553241373115E-3,8.7727335901097228E-3,7.5490517908800509E-3]
[]
[null,"Debt balance",null,null,{"$f":"MAX(-E56+E58,0)","v":7.416666666666667},{"$f":"MAX(-F56+F58,0)","v":12.947236111111112},18.567216428240741,24.278053093830632,28.081214952180893,31.945861260574485,35.872986017620441,39.863599291571973,35.918727480119053,31.910080241047645,27.836626538277915,23.697318667313411,18.891091985768309,12.608964639538231,3.2252762345440953,0,0,0,0.66133646452388173,4.6844947373670198,3.1726940689544536,1.6364526230692156,7.5375273808834908E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest on debt",{"$f":"C23","v":1.6166666666666666E-2},null,{"$f":"$C$64*D63","v":0},{"$f":"$C$64*E63","v":0.11990277777777777},0.20931365046296296,0.30016999892322532,0.3924951916835952,0.4539796417269244,0.51645809037928747,0.5799466072848638,0.6444615218804135,0.58068609426192463,0.51587963056360353,0.45002546236882629,0.38310665178823344,0.30540598710325434,0.2038449283392014,5.2141965791796203E-2,0,0,0,1.069160617646942E-2,7.5732664920766815E-2,5.1291887448096998E-2,2.6455984072952316E-2,1.2185669265761642E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Profit and loss"]
[null,"Revenue",null,null,{"$f":"+E36","v":2},{"$f":"+F36","v":2},2,2,10,10,10,10,10,12,15,20,1.4000000000000001,1.4000000000000001,1.4000000000000001,1.4000000000000001,7,7,7,7,7,8.4,10.5,14,1,1,1,1,5,5,5,5,5,6,7.5,10]
[null,"Expenses",null,null,{"$f":"E38","v":5.416666666666667},{"$f":"F38","v":5.416666666666667},5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667,5.416666666666667]
[null,"EBITDA",null,null,{"$f":"E68-E69","v":-3.416666666666667},{"$f":"F68-F69","v":-3.416666666666667},-3.416666666666667,-3.416666666666667,4.583333333333333,4.583333333333333,4.583333333333333,4.583333333333333,4.583333333333333,6.583333333333333,9.5833333333333321,14.583333333333332,-4.0166666666666666,-4.0166666666666666,-4.0166666666666666,-4.0166666666666666,1.583333333333333,1.583333333333333,1.583333333333333,1.583333333333333,1.583333333333333,2.9833333333333334,5.083333333333333,8.5833333333333321,-4.416666666666667,-4.416666666666667,-4.416666666666667,-4.416666666666667,-0.41666666666666696,-0.41666666666666696,-0.41666666666666696,-0.41666666666666696,-0.41666666666666696,0.58333333333333304,2.083333333333333,4.583333333333333]
[null,"Add interest income",null,null,{"$f":"E61","v":0},{"$f":"F61","v":6.000000000000001E-3},6.000000000000001E-3,6.000000000000001E-3,6.000000000000001E-3,6.000000000000001E-3,6.000000000000001E-3,6.000000000000001E-3,6.000000000000001E-3,6.000000000000001E-3,6.000000000000001E-3,6.000000000000001E-3,6.000000000000001E-3,4.2000000000000015E-3,4.2000000000000015E-3,4.2000000000000015E-3,3.8130345398992342E-2,2.6194736435189322E-2,1.4223320644494877E-2,4.2000000000000015E-3,4.2000000000000015E-3,4.2000000000000015E-3,4.2000000000000015E-3,4.2000000000000015E-3,8.7328184777937662E-3,1.3509016933227149E-2,2.2499543984026826E-2,3.7817042615978902E-2,6.3680493743826852E-2,5.0621535225058328E-2,3.7523399830733495E-2,2.438597003022569E-2,1.1209127940316366E-2,9.9927553241373115E-3,8.7727335901097228E-3,7.5490517908800509E-3]
[null,"Less interest expense",null,null,{"$f":"E64","v":0},{"$f":"F64","v":0.11990277777777777},0.20931365046296296,0.30016999892322532,0.3924951916835952,0.4539796417269244,0.51645809037928747,0.5799466072848638,0.6444615218804135,0.58068609426192463,0.51587963056360353,0.45002546236882629,0.38310665178823344,0.30540598710325434,0.2038449283392014,5.2141965791796203E-2,0,0,0,1.069160617646942E-2,7.5732664920766815E-2,5.1291887448096998E-2,2.6455984072952316E-2,1.2185669265761642E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Earnings",null,null,{"$f":"E70+E71-E72","v":-3.416666666666667},{"$f":"F70+F71-F72","v":-3.5305694444444451},-3.6199803171296301,-3.7108366655898926,4.1968381416497378,4.1353536916064089,4.072875242954046,4.0093867260484695,3.94487181145292,6.0086472390714087,9.0734537027697293,14.139307870964506,-4.3937733184549002,-4.3178726537699212,-4.2163115950058678,-4.0646086324584632,1.6214636787323253,1.6095280697685224,1.5975566539778279,1.5768417271568635,1.5118006684125662,2.9362414458852362,5.0610773492603807,8.5863147664067565,-4.4079338481888728,-4.4031576497334397,-4.3941671226826404,-4.3788496240506882,-0.35298617292284012,-0.36604513144160866,-0.37914326683593347,-0.39228069663644127,-0.4054575387263506,0.59332608865747039,2.0921060669234426,4.5908823851242131]
[]
["Cash flow"]
[null,"EBITDA",null,null,{"$f":"E70","v":-3.416666666666667},{"$f":"F70","v":-3.416666666666667},-3.416666666666667,-3.416666666666667,4.583333333333333,4.583333333333333,4.583333333333333,4.583333333333333,4.583333333333333,6.583333333333333,9.5833333333333321,14.583333333333332,-4.0166666666666666,-4.0166666666666666,-4.0166666666666666,-4.0166666666666666,1.583333333333333,1.583333333333333,1.583333333333333,1.583333333333333,1.583333333333333,2.9833333333333334,5.083333333333333,8.5833333333333321,-4.416666666666667,-4.416666666666667,-4.416666666666667,-4.416666666666667,-0.41666666666666696,-0.41666666666666696,-0.41666666666666696,-0.41666666666666696,-0.41666666666666696,0.58333333333333304,2.083333333333333,4.583333333333333]
[null,"Less Change in working capital",null,null,{"$f":"E47","v":2},{"$f":"F47","v":2},2,2,8,8,8,8,0,2,5,10,-8.6000000000000014,-10.600000000000001,-13.600000000000001,-18.600000000000001,5.6,5.6000000000000032,5.6000000000000014,5.6000000000000014,0,1.3999999999999986,3.5,7,-6,-7.3999999999999986,-9.5,-13,4,4,4,4,0,1,2.5,5]
[null,"Operating cash flow",null,null,{"$f":"E76-E77","v":-5.416666666666667},{"$f":"F76-F77","v":-5.416666666666667},-5.416666666666667,-5.416666666666667,-3.416666666666667,-3.416666666666667,-3.416666666666667,-3.416666666666667,4.583333333333333,4.583333333333333,4.5833333333333321,4.5833333333333321,4.5833333333333348,6.5833333333333348,9.5833333333333357,14.583333333333336,-4.0166666666666666,-4.0166666666666702,-4.0166666666666684,-4.0166666666666684,1.583333333333333,1.5833333333333348,1.583333333333333,1.5833333333333321,1.583333333333333,2.9833333333333316,5.083333333333333,8.5833333333333321,-4.416666666666667,-4.416666666666667,-4.416666666666667,-4.416666666666667,-0.41666666666666696,-0.41666666666666696,-0.41666666666666696,-0.41666666666666696]
[null,"Add interest income",null,null,{"$f":"E71","v":0},{"$f":"F71","v":6.000000000000001E-3},6.000000000000001E-3,6.000000000000001E-3,6.000000000000001E-3,6.000000000000001E-3,6.000000000000001E-3,6.000000000000001E-3,6.000000000000001E-3,6.000000000000001E-3,6.000000000000001E-3,6.000000000000001E-3,6.000000000000001E-3,4.2000000000000015E-3,4.2000000000000015E-3,4.2000000000000015E-3,3.8130345398992342E-2,2.6194736435189322E-2,1.4223320644494877E-2,4.2000000000000015E-3,4.2000000000000015E-3,4.2000000000000015E-3,4.2000000000000015E-3,4.2000000000000015E-3,8.7328184777937662E-3,1.3509016933227149E-2,2.2499543984026826E-2,3.7817042615978902E-2,6.3680493743826852E-2,5.0621535225058328E-2,3.7523399830733495E-2,2.438597003022569E-2,1.1209127940316366E-2,9.9927553241373115E-3,8.7727335901097228E-3,7.5490517908800509E-3]
[null,"Less Interest expense",null,null,{"$f":"E72","v":0},{"$f":"F72","v":0.11990277777777777},0.20931365046296296,0.30016999892322532,0.3924951916835952,0.4539796417269244,0.51645809037928747,0.5799466072848638,0.6444615218804135,0.58068609426192463,0.51587963056360353,0.45002546236882629,0.38310665178823344,0.30540598710325434,0.2038449283392014,5.2141965791796203E-2,0,0,0,1.069160617646942E-2,7.5732664920766815E-2,5.1291887448096998E-2,2.6455984072952316E-2,1.2185669265761642E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net cash flow",null,null,{"$f":"E78+E79-E80","v":-5.416666666666667},{"$f":"F78+F79-F80","v":-5.5305694444444446},-5.6199803171296301,-5.7108366655898921,-3.8031618583502622,-3.8646463083935916,-3.9271247570459549,-3.990613273951531,3.94487181145292,4.0086472390714087,4.0734537027697293,4.1393078709645064,4.2062266815451013,6.2821273462300802,9.3836884049941354,14.535391367541541,-3.9785363212676743,-3.9904719302314811,-4.0024433460221731,-4.0231582728431379,1.5118006684125662,1.5362414458852378,1.5610773492603807,1.5863147664067561,1.5920661518111268,2.9968423502665589,5.1058328773173596,8.6211503759493109,-4.3529861729228401,-4.3660451314416084,-4.3791432668359338,-4.3922806966364414,-0.4054575387263506,-0.40667391134252967,-0.40789393307655725,-0.40911761487578691]
[]
["Balance sheet"]
[null,"Equity balance"]
[null,"Opening balance",null,null,{"$f":"D88","v":0},{"$f":"E88","v":-3.416666666666667},-6.9472361111111116,-10.567216428240741,-14.278053093830634,-10.081214952180897,-5.945861260574488,-1.872986017620442,2.1364007084280274,6.0812725198809474,12.089919758952355,21.163373461722085,35.302681332686589,30.908908014231688,26.591035360461767,22.374723765455897,18.310115132997435,19.931578811729761,21.541106881498283,23.138663535476113,24.715505262632977,26.227305931045542,29.163547376930779,34.224624726191159,42.810939492597917,38.403005644409042,33.999847994675605,29.605680871992966,25.226831247942279,24.873845075019439,24.50779994357783,24.128656676741898,23.736375980105457,23.330918441379108,23.924244530036578,26.01635059696002]
[null,"Profit and loss",null,null,{"$f":"E73","v":-3.416666666666667},{"$f":"F73","v":-3.5305694444444451},-3.6199803171296301,-3.7108366655898926,4.1968381416497378,4.1353536916064089,4.072875242954046,4.0093867260484695,3.94487181145292,6.0086472390714087,9.0734537027697293,14.139307870964506,-4.3937733184549002,-4.3178726537699212,-4.2163115950058678,-4.0646086324584632,1.6214636787323253,1.6095280697685224,1.5975566539778279,1.5768417271568635,1.5118006684125662,2.9362414458852362,5.0610773492603807,8.5863147664067565,-4.4079338481888728,-4.4031576497334397,-4.3941671226826404,-4.3788496240506882,-0.35298617292284012,-0.36604513144160866,-0.37914326683593347,-0.39228069663644127,-0.4054575387263506,0.59332608865747039,2.0921060669234426,4.5908823851242131]
[null,"Divident"]
[null,"Closing balance",null,null,{"$f":"E85+E86-E87","v":-3.416666666666667},{"$f":"F85+F86-F87","v":-6.9472361111111116},-10.567216428240741,-14.278053093830634,-10.081214952180897,-5.945861260574488,-1.872986017620442,2.1364007084280274,6.0812725198809474,12.089919758952355,21.163373461722085,35.302681332686589,30.908908014231688,26.591035360461767,22.374723765455897,18.310115132997435,19.931578811729761,21.541106881498283,23.138663535476113,24.715505262632977,26.227305931045542,29.163547376930779,34.224624726191159,42.810939492597917,38.403005644409042,33.999847994675605,29.605680871992966,25.226831247942279,24.873845075019439,24.50779994357783,24.128656676741898,23.736375980105457,23.330918441379108,23.924244530036578,26.01635059696002,30.607232982084234]
[]
[null,"Asset"]
[null,"Cash",null,null,{"$f":"E60","v":2},{"$f":"F60","v":2},2,2,2,2,2,2,2,2,2,2,1.4000000000000001,1.4000000000000001,1.4000000000000001,12.710115132997446,8.7315788117297721,4.7411068814982915,1.4000000000000001,1.4000000000000001,1.4000000000000001,1.4000000000000001,1.4000000000000001,2.9109394925979215,4.5030056444090487,7.4998479946756076,12.605680871992966,21.226831247942279,16.873845075019439,12.50779994357783,8.1286566767418957,3.7363759801054544,3.3309184413791035,2.924244530036574,2.5163505969600166,2.1072329820842297]
[null,"Account receivable",null,null,{"$f":"E45","v":2},{"$f":"F45","v":4},6,8,16,24,32,40,40,42,47,57,48.4,37.799999999999997,24.199999999999996,5.5999999999999943,11.199999999999994,16.799999999999997,22.4,28,28,29.4,32.9,39.9,33.9,26.5,17,4,8,12,16,20,20,21,23.5,28.5]
[null,"Total",null,null,{"$f":"SUM(E91:E92)","v":4},{"$f":"SUM(F91:F92)","v":6},8,10,18,26,34,42,42,44,49,59,49.8,39.199999999999996,25.599999999999994,18.310115132997439,19.931578811729764,21.541106881498287,23.799999999999997,29.4,29.4,30.799999999999997,34.299999999999997,42.810939492597917,38.403005644409049,33.999847994675605,29.605680871992966,25.226831247942279,24.873845075019439,24.50779994357783,24.128656676741898,23.736375980105453,23.330918441379104,23.924244530036574,26.016350596960017,30.607232982084231]
[]
[null,"Liabilities and capital"]
[null,"Debt",null,null,{"$f":"E63","v":7.416666666666667},{"$f":"F63","v":12.947236111111112},18.567216428240741,24.278053093830632,28.081214952180893,31.945861260574485,35.872986017620441,39.863599291571973,35.918727480119053,31.910080241047645,27.836626538277915,23.697318667313411,18.891091985768309,12.608964639538231,3.2252762345440953,0,0,0,0.66133646452388173,4.6844947373670198,3.1726940689544536,1.6364526230692156,7.5375273808834908E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity",null,null,{"$f":"E88","v":-3.416666666666667},{"$f":"F88","v":-6.9472361111111116},-10.567216428240741,-14.278053093830634,-10.081214952180897,-5.945861260574488,-1.872986017620442,2.1364007084280274,6.0812725198809474,12.089919758952355,21.163373461722085,35.302681332686589,30.908908014231688,26.591035360461767,22.374723765455897,18.310115132997435,19.931578811729761,21.541106881498283,23.138663535476113,24.715505262632977,26.227305931045542,29.163547376930779,34.224624726191159,42.810939492597917,38.403005644409042,33.999847994675605,29.605680871992966,25.226831247942279,24.873845075019439,24.50779994357783,24.128656676741898,23.736375980105457,23.330918441379108,23.924244530036578,26.01635059696002,30.607232982084234]
[null,"Total",null,null,{"$f":"SUM(E96:E97)","v":4},{"$f":"SUM(F96:F97)","v":6},8,9.9999999999999982,17.999999999999996,25.999999999999996,34,42,42,44,49,59,49.8,39.199999999999996,25.599999999999994,18.310115132997435,19.931578811729761,21.541106881498283,23.799999999999994,29.4,29.399999999999995,30.799999999999994,34.299999999999997,42.810939492597917,38.403005644409042,33.999847994675605,29.605680871992966,25.226831247942279,24.873845075019439,24.50779994357783,24.128656676741898,23.736375980105457,23.330918441379108,23.924244530036578,26.01635059696002,30.607232982084234]
[]
[null,"Difference",null,null,{"$f":"E93-E98","v":0},{"$f":"F93-F98","v":0},0,0,0,0,{"$f":"K93-K98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Test",{"$f":"AND(E101:AN101)","v":true},null,{"$f":"ROUND(E100,3)=0","v":true},{"$f":"ROUND(F100,3)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]

{"sheet":"Valuation","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"PF Module","index":7,"n_rows":122,"n_cols":16384,"rows_kept":122,"cut":false,"hidden":false,"merged":[]}
["Time assumption"]
[null,"Start a project",null,null,"Date",null,null,"2016-01-01"]
[null,"Construction",null,null,"Months",null,null,35]
[null,"COD",null,null,"Date",null,null,{"$f":"EDATE(H2,H3)","v":"2018-12-01"}]
[null,"Project live",null,null,"Years",null,null,19]
[null,"End date",null,null,"Date",null,null,{"$f":"EDATE(H4,H5*12)","v":"2037-12-01"}]
[]
["Operatng Assumpstion- Үйл ажиллагааны таамаглал"]
[null,"Capacity",null,null,"Tons / year",null,null,10000]
[null,"Project cost",null,null,"USD .000",null,null,1550000]
[]
[null,"Fixed costs",null,null,"USD /per year",null,null,15000]
[null,"Variuble cost",null,null,"USD /per ton/",null,null,12]
[]
[null,"Pricing",null,null,"USD /per ton/"]
[]
[null,null,null,null,1,null,null,2016,2018,2020,2025,2030]
[1,"Base case",null,null,null,null,null,40,42,45,47,50]
[2,"Low case",null,null,null,null,null,37,{"$f":"H19","v":37},{"$f":"I19","v":37},{"$f":"J19","v":37},{"$f":"K19","v":37}]
[3,"High case",null,null,null,null,null,50,50,50,50,50]
[]
[null,{"$f":"INDEX(B18:B20,$E$17)","v":"Base case"},null,null,null,null,null,{"$f":"INDEX(H18:H20,$E$17)","v":40},42,45,47,50]
[]
[]
["Financing Assumption"]
[null,"Debt size",null,null,null,null,null,{"$f":"I26/100","v":0.8},80]
[null,"Borrowing method",null,null,null,null,null,"pro  rata"]
[null,"Repayment years",null,null,null,null,null,10]
[null,"Repayment method",null,null,null,null,null,"annuity"]
[null,"Interest rate",null,null,null,null,null,0.08]
[]
[]
["Operate module"]
[null,"Timeline"]
[null,null,"Date",null,null,{"$f":"H2","v":"2016-01-01"},null,{"$f":"F35","v":"2016-01-01"},{"$f":"EDATE(H35,1)","v":"2016-02-01"},{"$f":"EDATE(I35,1)","v":"2016-03-01"},{"$f":"EDATE(J35,1)","v":"2016-04-01"},"2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01",{"$f":"EDATE(BV35,1)","v":"2021-08-01"},"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01",{"$f":"EDATE(EH35,1)","v":"2026-12-01"},"2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01",{"$f":"EDATE(GT35,1)","v":"2032-04-01"},"2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01",{"$f":"EDATE(JF35,1)","v":"2037-08-01"},"2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01"]
[null,null,"Year",null,null,null,null,{"$f":"YEAR(H35)","v":2016},{"$f":"YEAR(I35)","v":2016},2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,{"$f":"YEAR(BU35)","v":2021},2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,{"$f":"YEAR(EG35)","v":2026},2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,{"$f":"YEAR(GS35)","v":2032},2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,{"$f":"YEAR(JE35)","v":2037},2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,{"$f":"YEAR(JU35)","v":2038},{"$f":"YEAR(JV35)","v":2038},{"$f":"YEAR(JW35)","v":2038},{"$f":"YEAR(JX35)","v":2039},{"$f":"YEAR(JY35)","v":2039},{"$f":"YEAR(JZ35)","v":2039},{"$f":"YEAR(KA35)","v":2039},{"$f":"YEAR(KB35)","v":2039}]
[null,null,"Construction phase",null,null,{"$f":"H4","v":"2018-12-01"},{"$f":"F35","v":"2016-01-01"},{"$f":"H35<$F$37","v":true},{"$f":"I35<$F$37","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BU35<$F$37","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EG35<$F$37","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GS35<$F$37","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JE35<$F$37","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JU35<$F$37","v":false},false,false,false,false,false,false,false]
[null,null,"Operation phase",null,null,{"$f":"F37","v":"2018-12-01"},{"$f":"EDATE(F38,240)","v":"2038-12-01"},{"$f":"(AND(H35>=$F$38,H35<$G$38))","v":false},{"$f":"(AND(I35>=$F$38,I35<$G$38))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"(AND(BU35>=$F$38,BU35<$G$38))","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"(AND(EG35>=$F$38,EG35<$G$38))","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"(AND(GS35>=$F$38,GS35<$G$38))","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"(AND(JE35>=$F$38,JE35<$G$38))","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"(AND(JU35>=$F$38,JU35<$G$38))","v":true},true,false,false,false,false,false,false]
[null,null,"Date repayment phase"]
[]
[null,"Operating analysis"]
[null,null,"Capacity",null,null,{"$f":"H9","v":10000},null,{"$f":"$F$42*H38","v":0},{"$f":"$F$42*I38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"$F$42*BU38","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"$F$42*EG38","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"$F$42*GS38","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"$F$42*JE38","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,0,0,0,0,0,0]
[null,null,"Year fraction",null,null,null,null,null,{"$f":"YEARFRAC(H35,I35)","v":8.3333333333333329E-2},{"$f":"YEARFRAC(I35,J35)","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,{"$f":"YEARFRAC(BU35,BV35)","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,{"$f":"YEARFRAC(EG35,EH35)","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,{"$f":"YEARFRAC(GS35,GT35)","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,{"$f":"YEARFRAC(JE35,JF35)","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,"Production",null,null,null,null,null,{"$f":"I42*I43","v":0},{"$f":"J42*J43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,{"$f":"BV42*BV43","v":833.33333333333326},833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,{"$f":"EH42*EH43","v":833.33333333333326},833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,{"$f":"GT42*GT43","v":833.33333333333326},833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,{"$f":"JF42*JF43","v":833.33333333333326},833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,0,0,0,0,0,0]
[]
[null,null,"Capital Expenditure",null,null,{"$f":"H10","v":1550000},{"$f":"H3","v":35},{"$f":"1/$G$46*$F$46*H37","v":44285.714285714283},{"$f":"1/$G$46*$F$46*I37","v":44285.714285714283},44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*BU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*EG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*GS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*JE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*LQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*OC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*QO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*TA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*VM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*XY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*AAK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*ACW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*AFI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*AHU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*AKG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*AMS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*APE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*ARQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*AUC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*AWO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*AZA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*BBM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*BDY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*BGK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*BIW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*BLI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*BNU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*BQG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*BSS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*BVE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*BXQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*CAC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*CCO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*CFA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*CHM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*CJY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*CMK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*COW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*CRI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*CTU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*CWG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*CYS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*DBE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*DDQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*DGC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*DIO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*DLA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*DNM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*DPY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*DSK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*DUW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*DXI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*DZU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*ECG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*EES37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*EHE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*EJQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*EMC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*EOO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*ERA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*ETM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*EVY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*EYK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*FAW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*FDI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*FFU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*FIG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*FKS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*FNE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*FPQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*FSC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*FUO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*FXA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*FZM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*GBY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*GEK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*GGW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*GJI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*GLU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*GOG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*GQS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*GTE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*GVQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*GYC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*HAO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*HDA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*HFM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*HHY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*HKK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*HMW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*HPI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*HRU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*HUG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*HWS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*HZE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*IBQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*IEC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*IGO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*IJA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*ILM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*INY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*IQK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*ISW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*IVI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*IXU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*JAG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*JCS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*JFE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*JHQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*JKC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*JMO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*JPA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*JRM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*JTY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*JWK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*JYW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*KBI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*KDU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*KGG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*KIS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*KLE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*KNQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*KQC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*KSO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*KVA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*KXM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*KZY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*LCK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*LEW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*LHI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*LJU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*LMG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*LOS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*LRE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*LTQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*LWC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*LYO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*MBA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*MDM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*MFY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*MIK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*MKW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*MNI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*MPU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*MSG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*MUS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*MXE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*MZQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*NCC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*NEO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*NHA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*NJM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*NLY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*NOK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*NQW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*NTI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*NVU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*NYG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*OAS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*ODE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*OFQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*OIC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*OKO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*ONA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*OPM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*ORY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*OUK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*OWW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*OZI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*PBU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*PEG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*PGS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*PJE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*PLQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*POC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*PQO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*PTA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*PVM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*PXY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*QAK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*QCW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*QFI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*QHU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*QKG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*QMS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*QPE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*QRQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*QUC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*QWO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*QZA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*RBM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*RDY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*RGK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*RIW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*RLI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*RNU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*RQG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*RSS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*RVE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*RXQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*SAC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*SCO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*SFA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*SHM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*SJY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*SMK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*SOW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*SRI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*STU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*SWG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*SYS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*TBE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*TDQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*TGC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*TIO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*TLA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*TNM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*TPY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*TSK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*TUW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*TXI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*TZU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*UCG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*UES37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*UHE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*UJQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*UMC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*UOO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*URA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*UTM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*UVY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*UYK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*VAW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*VDI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*VFU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*VIG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*VKS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*VNE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*VPQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*VSC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*VUO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*VXA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*VZM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*WBY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*WEK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*WGW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*WJI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*WLU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*WOG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*WQS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*WTE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*WVQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*WYC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*XAO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$46*$F$46*XDA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Fixed operation maintenance",null,null,{"$f":"H12/12","v":1250},null,{"$f":"$F$48*H38","v":0},{"$f":"$F$48*I38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,{"$f":"$F$48*BU38","v":1250},1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,{"$f":"$F$48*EG38","v":1250},1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,{"$f":"$F$48*GS38","v":1250},1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,{"$f":"$F$48*JE38","v":1250},1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,{"$f":"$F$48*JU38","v":1250},1250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*LQ38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*OC38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*QO38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*TA38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*VM38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*XY38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*AAK38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*ACW38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*AFI38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*AHU38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*AKG38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*AMS38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*APE38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*ARQ38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*AUC38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*AWO38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*AZA38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*BBM38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*BDY38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*BGK38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*BIW38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*BLI38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*BNU38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*BQG38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*BSS38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*BVE38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*BXQ38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*CAC38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*CCO38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*CFA38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*CHM38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*CJY38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*CMK38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*COW38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*CRI38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*CTU38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*CWG38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*CYS38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*DBE38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*DDQ38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*DGC38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*DIO38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*DLA38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*DNM38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*DPY38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*DSK38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*DUW38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*DXI38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*DZU38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*ECG38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*EES38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*EHE38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*EJQ38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*EMC38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*EOO38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*ERA38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*ETM38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*EVY38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*EYK38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*FAW38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*FDI38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*FFU38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*FIG38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*FKS38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*FNE38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*FPQ38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*FSC38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*FUO38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*FXA38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*FZM38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*GBY38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*GEK38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*GGW38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*GJI38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*GLU38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*GOG38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*GQS38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*GTE38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*GVQ38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*GYC38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*HAO38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*HDA38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*HFM38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*HHY38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*HKK38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*HMW38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*HPI38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*HRU38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*HUG38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*HWS38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*HZE38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*IBQ38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*IEC38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*IGO38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*IJA38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*ILM38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*INY38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*IQK38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*ISW38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*IVI38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*IXU38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*JAG38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*JCS38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*JFE38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*JHQ38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*JKC38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*JMO38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*JPA38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*JRM38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*JTY38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*JWK38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*JYW38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*KBI38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*KDU38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*KGG38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*KIS38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*KLE38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*KNQ38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*KQC38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*KSO38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*KVA38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*KXM38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*KZY38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*LCK38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*LEW38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*LHI38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*LJU38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*LMG38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*LOS38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*LRE38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*LTQ38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*LWC38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*LYO38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*MBA38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*MDM38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*MFY38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*MIK38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*MKW38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*MNI38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*MPU38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*MSG38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*MUS38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*MXE38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*MZQ38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*NCC38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*NEO38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*NHA38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*NJM38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*NLY38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*NOK38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*NQW38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*NTI38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*NVU38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*NYG38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*OAS38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*ODE38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*OFQ38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*OIC38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*OKO38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*ONA38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*OPM38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*ORY38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*OUK38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*OWW38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*OZI38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*PBU38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*PEG38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*PGS38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*PJE38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*PLQ38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*POC38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*PQO38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*PTA38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*PVM38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*PXY38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*QAK38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*QCW38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*QFI38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*QHU38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*QKG38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*QMS38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*QPE38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*QRQ38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*QUC38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*QWO38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*QZA38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*RBM38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*RDY38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*RGK38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*RIW38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*RLI38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*RNU38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*RQG38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*RSS38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*RVE38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*RXQ38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*SAC38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*SCO38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*SFA38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*SHM38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*SJY38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*SMK38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*SOW38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*SRI38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*STU38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*SWG38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*SYS38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*TBE38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*TDQ38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*TGC38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*TIO38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*TLA38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*TNM38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*TPY38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*TSK38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*TUW38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*TXI38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*TZU38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*UCG38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*UES38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*UHE38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*UJQ38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*UMC38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*UOO38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*URA38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*UTM38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*UVY38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*UYK38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*VAW38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*VDI38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*VFU38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*VIG38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*VKS38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*VNE38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*VPQ38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*VSC38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*VUO38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*VXA38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*VZM38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*WBY38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*WEK38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*WGW38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*WJI38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*WLU38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*WOG38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*WQS38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*WTE38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*WVQ38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*WYC38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*XAO38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$48*XDA38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Variable operation and manintenance",null,null,{"$f":"H13","v":12},null,{"$f":"H44*$F$49","v":0},{"$f":"I44*$F$49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"BU44*$F$49","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"EG44*$F$49","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"GS44*$F$49","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"JE44*$F$49","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"SUM(H49:JT49)","v":2380000}]
[null,null,"Total",null,null,null,null,{"$f":"SUM(H48:H49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,{"$f":"SUM(BT48:BT49)","v":11250},11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,{"$f":"SUM(EF48:EF49)","v":11250},11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,{"$f":"SUM(GR48:GR49)","v":11250},11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,{"$f":"SUM(JD48:JD49)","v":11250},11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250]
[]
[null,"Revenue"]
[null,null,"Price",null,null,null,null,{"$f":"LOOKUP(H36,17:17,22:22)","v":40},{"$f":"LOOKUP(I36,17:17,22:22)","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,42,42,42,42,42,42,42,42,42,42,42,42,42,42,42,42,42,42,42,42,42,42,42,42,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,{"$f":"LOOKUP(BU36,17:17,22:22)","v":45},45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,{"$f":"LOOKUP(EG36,17:17,22:22)","v":47},47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,{"$f":"LOOKUP(GS36,17:17,22:22)","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,{"$f":"LOOKUP(JE36,17:17,22:22)","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[null,null,"Quantity",null,null,null,null,{"$f":"H44","v":0},{"$f":"I44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,{"$f":"BU44","v":833.33333333333326},833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,{"$f":"EG44","v":833.33333333333326},833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,{"$f":"GS44","v":833.33333333333326},833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,{"$f":"JE44","v":833.33333333333326},833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326,833.33333333333326]
[null,null,"Total",null,null,null,null,{"$f":"PRODUCT(H53,H54)","v":0},{"$f":"PRODUCT(I53,I54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,{"$f":"PRODUCT(BU53,BU54)","v":37500},37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,{"$f":"PRODUCT(EG53,EG54)","v":39166.666666666664},39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,39166.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,{"$f":"PRODUCT(GS53,GS54)","v":41666.666666666664},41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,{"$f":"PRODUCT(JE53,JE54)","v":41666.666666666664},41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664]
[]
[null,"EBITDA",null,null,null,null,null,{"$f":"H55-H50","v":0},{"$f":"I55-I50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23750,23750,23750,23750,23750,23750,23750,23750,23750,23750,23750,23750,23750,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,{"$f":"BU55-BU50","v":26250},26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,{"$f":"EG55-EG50","v":27916.666666666664},27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,{"$f":"GS55-GS50","v":30416.666666666664},30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,{"$f":"JE55-JE50","v":30416.666666666664},30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664]
[null,"Less CAPEX",null,null,null,null,null,{"$f":"H46","v":44285.714285714283},{"$f":"I46","v":44285.714285714283},44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pre TAX cashflow",null,null,null,null,null,{"$f":"H57-H58","v":-44285.714285714283},{"$f":"I57-I58","v":-44285.714285714283},-44285.714285714283,-44285.714285714283,-44285.714285714283,-44285.714285714283,-44285.714285714283,-44285.714285714283,-44285.714285714283,-44285.714285714283,-44285.714285714283,-44285.714285714283,-44285.714285714283,-44285.714285714283,-44285.714285714283,-44285.714285714283,-44285.714285714283,-44285.714285714283,-44285.714285714283,-44285.714285714283,-44285.714285714283,-44285.714285714283,-44285.714285714283,-44285.714285714283,-44285.714285714283,-44285.714285714283,-44285.714285714283,-44285.714285714283,-44285.714285714283,-44285.714285714283,-44285.714285714283,-44285.714285714283,-44285.714285714283,-44285.714285714283,-44285.714285714283,23750,23750,23750,23750,23750,23750,23750,23750,23750,23750,23750,23750,23750,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,{"$f":"BU57-BU58","v":26250},26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,{"$f":"EG57-EG58","v":27916.666666666664},27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,{"$f":"GS57-GS58","v":30416.666666666664},30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,{"$f":"JE57-JE58","v":30416.666666666664},30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664]
[null,"Project IRR",null,null,null,null,{"$f":"IRR(59:59,0.001)","v":1.3109806356070175E-2},{"$f":"(1+G60)^12-1","v":0.16917152419991477}]
[]
[]
["Financing section"]
[null,"Sources and uses of funds"]
[null,null,"Uses of fund"]
[null,null,"CAPEX",null,null,null,null,{"$f":"H58","v":44285.714285714283},{"$f":"I58","v":44285.714285714283},44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,44285.714285714283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pro-rata percentage",null,null,null,null,{"$f":"H66/SUM(66:66)","v":2.857142857142856E-2},{"$f":"I66/SUM(66:66)","v":2.857142857142856E-2},2.857142857142856E-2,2.857142857142856E-2,2.857142857142856E-2,2.857142857142856E-2,2.857142857142856E-2,2.857142857142856E-2,2.857142857142856E-2,2.857142857142856E-2,2.857142857142856E-2,2.857142857142856E-2,2.857142857142856E-2,2.857142857142856E-2,2.857142857142856E-2,2.857142857142856E-2,2.857142857142856E-2,2.857142857142856E-2,2.857142857142856E-2,2.857142857142856E-2,2.857142857142856E-2,2.857142857142856E-2,2.857142857142856E-2,2.857142857142856E-2,2.857142857142856E-2,2.857142857142856E-2,2.857142857142856E-2,2.857142857142856E-2,2.857142857142856E-2,2.857142857142856E-2,2.857142857142856E-2,2.857142857142856E-2,2.857142857142856E-2,2.857142857142856E-2,2.857142857142856E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU66/SUM(66:66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG66/SUM(66:66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS66/SUM(66:66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE66/SUM(66:66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sources of funds"]
[null,null,"Debt",null,null,{"$f":"SUM(58:58)*H26","v":1240000.0000000005},null,{"$f":"H68*$F$70","v":35428.571428571428},{"$f":"I68*$F$70","v":35428.571428571428},35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU68*$F$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG68*$F$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS68*$F$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE68*$F$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity",null,null,null,null,{"$f":"H66-H70","v":8857.1428571428551},{"$f":"I66-I70","v":8857.1428571428551},8857.1428571428551,8857.1428571428551,8857.1428571428551,8857.1428571428551,8857.1428571428551,8857.1428571428551,8857.1428571428551,8857.1428571428551,8857.1428571428551,8857.1428571428551,8857.1428571428551,8857.1428571428551,8857.1428571428551,8857.1428571428551,8857.1428571428551,8857.1428571428551,8857.1428571428551,8857.1428571428551,8857.1428571428551,8857.1428571428551,8857.1428571428551,8857.1428571428551,8857.1428571428551,8857.1428571428551,8857.1428571428551,8857.1428571428551,8857.1428571428551,8857.1428571428551,8857.1428571428551,8857.1428571428551,8857.1428571428551,8857.1428571428551,8857.1428571428551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU66-BU70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG66-EG70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS66-GS70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE66-JE70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Debt schedule"]
[null,null,"Opening balance",null,null,null,null,{"$f":"G79","v":0},{"$f":"H79","v":35428.571428571428},70857.142857142855,106285.71428571429,141714.28571428571,177142.85714285713,212571.42857142855,247999.99999999997,283428.57142857142,318857.14285714284,354285.71428571426,389714.28571428568,425142.8571428571,460571.42857142852,495999.99999999994,531428.57142857136,566857.14285714284,602285.71428571432,637714.2857142858,673142.85714285728,708571.42857142875,744000.00000000023,779428.57142857171,814857.14285714319,850285.71428571467,885714.28571428615,921142.85714285763,956571.4285714291,992000.00000000058,1027428.5714285721,1062857.1428571434,1098285.7142857148,1133714.2857142861,1169142.8571428575,1204571.4285714289,1240000.0000000002,1229666.666666667,1219333.3333333337,1209000.0000000005,1198666.6666666672,1188333.333333334,1178000.0000000007,1167666.6666666674,1157333.3333333342,1147000.0000000009,1136666.6666666677,1126333.3333333344,1116000.0000000012,1105666.6666666679,1095333.3333333347,1085000.0000000014,1074666.6666666681,1064333.3333333349,1054000.0000000016,1043666.6666666683,1033333.3333333349,1023000.0000000015,1012666.6666666681,1002333.3333333348,992000.0000000014,981666.66666666802,971333.33333333465,961000.00000000128,950666.66666666791,940333.33333333454,{"$f":"BT79","v":930000.00000000116},919666.66666666779,909333.33333333442,899000.00000000105,888666.66666666768,878333.3333333343,868000.00000000093,857666.66666666756,847333.33333333419,837000.00000000081,826666.66666666744,816333.33333333407,806000.0000000007,795666.66666666733,785333.33333333395,775000.00000000058,764666.66666666721,754333.33333333384,744000.00000000047,733666.66666666709,723333.33333333372,713000.00000000035,702666.66666666698,692333.3333333336,682000.00000000023,671666.66666666686,661333.33333333349,651000.00000000012,640666.66666666674,630333.33333333337,620000,609666.66666666663,599333.33333333326,588999.99999999988,578666.66666666651,568333.33333333314,557999.99999999977,547666.6666666664,537333.33333333302,526999.99999999965,516666.66666666634,506333.33333333302,495999.99999999971,485666.6666666664,475333.33333333308,464999.99999999977,454666.66666666645,444333.33333333314,433999.99999999983,423666.66666666651,413333.3333333332,402999.99999999988,392666.66666666657,382333.33333333326,371999.99999999994,361666.66666666663,351333.33333333331,341000,330666.66666666669,320333.33333333337,310000.00000000006,299666.66666666674,289333.33333333343,279000.00000000012,{"$f":"EF79","v":268666.6666666668},258333.33333333346,248000.00000000012,237666.66666666677,227333.33333333343,217000.00000000009,206666.66666666674,196333.3333333334,186000.00000000006,175666.66666666672,165333.33333333337,155000.00000000003,144666.66666666669,134333.33333333334,124000,113666.66666666666,103333.33333333331,92999.999999999971,82666.666666666628,72333.333333333285,61999.999999999949,51666.666666666613,41333.333333333278,30999.999999999942,20666.666666666606,10333.333333333268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add debt draws",null,null,null,null,{"$f":"H70","v":35428.571428571428},{"$f":"I70","v":35428.571428571428},35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,35428.571428571428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less repayment",null,null,{"$f":"H28*12","v":120},null,{"$f":"MIN(H76,$F$70/$F$78*H38)","v":0},{"$f":"MIN(I76,$F$70/$F$78*I38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,{"$f":"MIN(BU76,$F$70/$F$78*BU38)","v":10333.333333333338},10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,{"$f":"MIN(EG76,$F$70/$F$78*EG38)","v":10333.333333333338},10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GS76,$F$70/$F$78*GS38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JE76,$F$70/$F$78*JE38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing balance",null,null,null,null,{"$f":"H76+H77-H78","v":35428.571428571428},{"$f":"I76+I77-I78","v":70857.142857142855},106285.71428571429,141714.28571428571,177142.85714285713,212571.42857142855,247999.99999999997,283428.57142857142,318857.14285714284,354285.71428571426,389714.28571428568,425142.8571428571,460571.42857142852,495999.99999999994,531428.57142857136,566857.14285714284,602285.71428571432,637714.2857142858,673142.85714285728,708571.42857142875,744000.00000000023,779428.57142857171,814857.14285714319,850285.71428571467,885714.28571428615,921142.85714285763,956571.4285714291,992000.00000000058,1027428.5714285721,1062857.1428571434,1098285.7142857148,1133714.2857142861,1169142.8571428575,1204571.4285714289,1240000.0000000002,1229666.666666667,1219333.3333333337,1209000.0000000005,1198666.6666666672,1188333.333333334,1178000.0000000007,1167666.6666666674,1157333.3333333342,1147000.0000000009,1136666.6666666677,1126333.3333333344,1116000.0000000012,1105666.6666666679,1095333.3333333347,1085000.0000000014,1074666.6666666681,1064333.3333333349,1054000.0000000016,1043666.6666666683,1033333.3333333349,1023000.0000000015,1012666.6666666681,1002333.3333333348,992000.0000000014,981666.66666666802,971333.33333333465,961000.00000000128,950666.66666666791,940333.33333333454,930000.00000000116,{"$f":"BU76+BU77-BU78","v":919666.66666666779},909333.33333333442,899000.00000000105,888666.66666666768,878333.3333333343,868000.00000000093,857666.66666666756,847333.33333333419,837000.00000000081,826666.66666666744,816333.33333333407,806000.0000000007,795666.66666666733,785333.33333333395,775000.00000000058,764666.66666666721,754333.33333333384,744000.00000000047,733666.66666666709,723333.33333333372,713000.00000000035,702666.66666666698,692333.3333333336,682000.00000000023,671666.66666666686,661333.33333333349,651000.00000000012,640666.66666666674,630333.33333333337,620000,609666.66666666663,599333.33333333326,588999.99999999988,578666.66666666651,568333.33333333314,557999.99999999977,547666.6666666664,537333.33333333302,526999.99999999965,516666.66666666634,506333.33333333302,495999.99999999971,485666.6666666664,475333.33333333308,464999.99999999977,454666.66666666645,444333.33333333314,433999.99999999983,423666.66666666651,413333.3333333332,402999.99999999988,392666.66666666657,382333.33333333326,371999.99999999994,361666.66666666663,351333.33333333331,341000,330666.66666666669,320333.33333333337,310000.00000000006,299666.66666666674,289333.33333333343,279000.00000000012,268666.6666666668,{"$f":"EG76+EG77-EG78","v":258333.33333333346},248000.00000000012,237666.66666666677,227333.33333333343,217000.00000000009,206666.66666666674,196333.3333333334,186000.00000000006,175666.66666666672,165333.33333333337,155000.00000000003,144666.66666666669,134333.33333333334,124000,113666.66666666666,103333.33333333331,92999.999999999971,82666.666666666628,72333.333333333285,61999.999999999949,51666.666666666613,41333.333333333278,30999.999999999942,20666.666666666606,10333.333333333268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS76+GS77-GS78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE76+JE77-JE78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest expense",null,null,{"$f":"H30/12","v":6.6666666666666671E-3},null,{"$f":"H76*$F$80","v":0},{"$f":"I76*$F$80","v":236.1904761904762},472.38095238095241,708.57142857142867,944.76190476190482,1180.952380952381,1417.1428571428571,1653.3333333333333,1889.5238095238096,2125.7142857142858,2361.9047619047619,2598.0952380952381,2834.2857142857142,3070.4761904761904,3306.6666666666665,3542.8571428571427,3779.0476190476193,4015.2380952380959,4251.4285714285725,4487.6190476190486,4723.8095238095257,4960.0000000000018,5196.190476190478,5432.380952380955,5668.5714285714312,5904.7619047619082,6140.9523809523844,6377.1428571428614,6613.3333333333376,6849.5238095238137,7085.7142857142899,7321.904761904766,7558.0952380952413,7794.2857142857174,8030.4761904761926,8266.6666666666679,8197.777777777781,8128.8888888888923,8060.0000000000036,7991.111111111115,7922.2222222222272,7853.3333333333385,7784.4444444444498,7715.555555555562,7646.6666666666733,7577.7777777777846,7508.8888888888969,7440.0000000000082,7371.1111111111195,7302.2222222222317,7233.333333333343,7164.4444444444543,7095.5555555555666,7026.6666666666779,6957.7777777777892,6888.8888888888996,6820.0000000000109,6751.1111111111213,6682.2222222222326,6613.333333333343,6544.4444444444543,6475.5555555555648,6406.6666666666761,6337.7777777777865,6268.8888888888969,{"$f":"BU76*$F$80","v":6200.0000000000082},6131.1111111111186,6062.2222222222299,5993.3333333333403,5924.4444444444516,5855.555555555562,5786.6666666666733,5717.7777777777837,5648.8888888888951,5580.0000000000055,5511.1111111111168,5442.2222222222272,5373.3333333333385,5304.4444444444489,5235.5555555555602,5166.6666666666706,5097.7777777777819,5028.8888888888923,4960.0000000000036,4891.111111111114,4822.2222222222254,4753.3333333333358,4684.4444444444471,4615.5555555555575,4546.6666666666688,4477.7777777777792,4408.8888888888905,4340.0000000000009,4271.1111111111122,4202.2222222222226,4133.3333333333339,4064.4444444444443,3995.5555555555552,3926.6666666666661,3857.7777777777769,3788.8888888888878,3719.9999999999986,3651.1111111111095,3582.2222222222204,3513.3333333333312,3444.4444444444425,3375.5555555555538,3306.6666666666652,3237.777777777776,3168.8888888888873,3099.9999999999986,3031.1111111111099,2962.2222222222213,2893.3333333333326,2824.4444444444434,2755.5555555555547,2686.6666666666661,2617.7777777777774,2548.8888888888887,2479.9999999999995,2411.1111111111109,2342.2222222222222,2273.3333333333335,2204.4444444444448,2135.5555555555561,2066.666666666667,1997.7777777777785,1928.8888888888896,1860.0000000000009,{"$f":"EG76*$F$80","v":1791.1111111111122},1722.2222222222231,1653.3333333333342,1584.4444444444453,1515.5555555555563,1446.6666666666674,1377.7777777777783,1308.8888888888894,1240.0000000000005,1171.1111111111115,1102.2222222222226,1033.3333333333335,964.44444444444468,895.55555555555566,826.66666666666674,757.77777777777771,688.8888888888888,619.99999999999989,551.11111111111086,482.22222222222194,413.33333333333303,344.44444444444412,275.5555555555552,206.66666666666629,137.77777777777737,68.888888888888459,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS76*$F$80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE76*$F$80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Profit and  Loss"]
[null,"Cash flow statement"]
[null,null,"EBITDA",null,null,null,null,{"$f":"H57","v":0},{"$f":"I57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23750,23750,23750,23750,23750,23750,23750,23750,23750,23750,23750,23750,23750,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,{"$f":"BU57","v":26250},26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,{"$f":"EG57","v":27916.666666666664},27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,{"$f":"GS57","v":30416.666666666664},30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,{"$f":"JE57","v":30416.666666666664},30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664]
[null,null,"Less interest expen",null,null,null,null,{"$f":"H80*H38","v":0},{"$f":"I80*I38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8266.6666666666679,8197.777777777781,8128.8888888888923,8060.0000000000036,7991.111111111115,7922.2222222222272,7853.3333333333385,7784.4444444444498,7715.555555555562,7646.6666666666733,7577.7777777777846,7508.8888888888969,7440.0000000000082,7371.1111111111195,7302.2222222222317,7233.333333333343,7164.4444444444543,7095.5555555555666,7026.6666666666779,6957.7777777777892,6888.8888888888996,6820.0000000000109,6751.1111111111213,6682.2222222222326,6613.333333333343,6544.4444444444543,6475.5555555555648,6406.6666666666761,6337.7777777777865,6268.8888888888969,{"$f":"BU80*BU38","v":6200.0000000000082},6131.1111111111186,6062.2222222222299,5993.3333333333403,5924.4444444444516,5855.555555555562,5786.6666666666733,5717.7777777777837,5648.8888888888951,5580.0000000000055,5511.1111111111168,5442.2222222222272,5373.3333333333385,5304.4444444444489,5235.5555555555602,5166.6666666666706,5097.7777777777819,5028.8888888888923,4960.0000000000036,4891.111111111114,4822.2222222222254,4753.3333333333358,4684.4444444444471,4615.5555555555575,4546.6666666666688,4477.7777777777792,4408.8888888888905,4340.0000000000009,4271.1111111111122,4202.2222222222226,4133.3333333333339,4064.4444444444443,3995.5555555555552,3926.6666666666661,3857.7777777777769,3788.8888888888878,3719.9999999999986,3651.1111111111095,3582.2222222222204,3513.3333333333312,3444.4444444444425,3375.5555555555538,3306.6666666666652,3237.777777777776,3168.8888888888873,3099.9999999999986,3031.1111111111099,2962.2222222222213,2893.3333333333326,2824.4444444444434,2755.5555555555547,2686.6666666666661,2617.7777777777774,2548.8888888888887,2479.9999999999995,2411.1111111111109,2342.2222222222222,2273.3333333333335,2204.4444444444448,2135.5555555555561,2066.666666666667,1997.7777777777785,1928.8888888888896,1860.0000000000009,{"$f":"EG80*EG38","v":1791.1111111111122},1722.2222222222231,1653.3333333333342,1584.4444444444453,1515.5555555555563,1446.6666666666674,1377.7777777777783,1308.8888888888894,1240.0000000000005,1171.1111111111115,1102.2222222222226,1033.3333333333335,964.44444444444468,895.55555555555566,826.66666666666674,757.77777777777771,688.8888888888888,619.99999999999989,551.11111111111086,482.22222222222194,413.33333333333303,344.44444444444412,275.5555555555552,206.66666666666629,137.77777777777737,68.888888888888459,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS80*GS38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE80*JE38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt repayment",null,null,null,null,{"$f":"H78","v":0},{"$f":"I78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,{"$f":"BU78","v":10333.333333333338},10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,{"$f":"EG78","v":10333.333333333338},10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333338,10333.333333333268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cashflow after DSC",null,null,null,null,{"$f":"H84-H85-H86","v":0},{"$f":"I84-I85-I86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5149.9999999999945,5218.8888888888814,5287.7777777777701,5356.6666666666588,5425.5555555555475,5494.4444444444362,5563.333333333323,5632.2222222222135,5701.1111111111004,5769.9999999999891,5838.8888888888778,5907.7777777777646,5976.6666666666551,8545.555555555542,8614.4444444444289,8683.3333333333194,8752.2222222222099,8821.1111111110968,8889.9999999999836,8958.8888888888741,9027.7777777777646,9096.6666666666515,9165.555555555542,9234.4444444444289,9303.3333333333194,9372.2222222222099,9441.1111111110968,9509.9999999999873,9578.8888888888741,9647.7777777777646,{"$f":"BU84-BU85-BU86","v":9716.6666666666551},9785.5555555555457,9854.4444444444325,9923.333333333323,9992.2222222222099,10061.1111111111,10129.999999999991,10198.888888888878,10267.777777777768,10336.666666666655,10405.555555555546,10474.444444444436,10543.333333333323,10612.222222222214,10681.1111111111,10749.999999999991,10818.888888888881,10887.777777777772,10956.666666666659,11025.555555555549,11094.444444444436,11163.333333333327,11232.222222222217,11301.111111111104,11369.999999999995,11438.888888888881,11507.777777777772,11576.666666666662,11645.555555555549,11714.44444444444,11783.333333333327,11852.222222222217,11921.111111111108,11989.999999999998,12058.888888888885,12127.777777777776,12196.666666666662,12265.555555555553,12334.444444444443,12403.33333333333,12472.222222222221,12541.111111111108,12609.999999999998,14345.555555555549,14414.44444444444,14483.333333333327,14552.222222222217,14621.111111111104,14689.999999999995,14758.888888888881,14827.777777777772,14896.666666666662,14965.555555555549,15034.444444444436,15103.333333333327,15172.222222222217,15241.111111111104,15309.999999999995,15378.888888888881,15447.777777777772,15516.666666666659,15585.555555555549,15654.444444444436,15723.333333333327,{"$f":"EG84-EG85-EG86","v":15792.222222222214},15861.111111111104,15929.999999999991,15998.888888888881,16067.777777777772,16136.666666666659,16205.555555555549,16274.444444444436,16343.333333333327,16412.222222222212,16481.111111111102,16549.999999999993,16618.888888888883,16687.777777777774,16756.666666666657,16825.555555555547,16894.444444444438,16963.333333333328,17032.222222222219,17101.111111111102,17169.999999999993,17238.888888888883,17307.777777777774,17376.666666666657,17445.555555555547,17514.444444444511,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,{"$f":"GS84-GS85-GS86","v":30416.666666666664},30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,{"$f":"JE84-JE85-JE86","v":30416.666666666664},30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664]
[null,null,"Divident"]
[]
[]
[null,"DSCR",{"$f":"MIN(H91:JT91)","v":1.2768817204301071},"Price",{"$f":"H22","v":40},"Debt percent",{"$f":"H26","v":0.8},{"$f":"IF((H85+H86),H84/(H85+H86))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1.2768817204301071,1.2816284926250145,1.2864106884930182,1.2912287060529171,1.2960829493087551,1.3009738283627503,1.3059017595307911,1.3108671654605659,1.3158704752524002,1.320912124582869,1.3259925558312646,1.3311122182089916,1.3362715678919721,1.4826785490146845,1.4884702620967731,1.4943074003795056,1.5001905003809997,1.5061201071018728,1.5120967741935472,1.5181210641305731,1.5241935483870954,1.5303148076175654,1.53648543184183,1.5427060206347121,1.5489771833202193,1.5552995391705056,1.5616737176097291,1.5681003584229376,1.5745801119701401,{"$f":"IF((BT85+BT86),BT84/(BT85+BT86))","v":1.581113639405701},1.5877016129032244,1.5943447158860833,1.6010436432637558,1.6077991016741515,1.614611809732093,1.6214824982841445,1.6284119106699741,1.6354008029904463,1.6424499443826461,1.6495601173020518,1.6567321178120606,1.6639667558811089,1.6712648556876053,1.6786272559329249,1.6860548101627166,1.6935483870967734,1.7011088709677409,1.7087371618689418,1.7164341761115947,1.7242008465917376,1.7320381231671547,1.7399469730446302,1.7479283811778625,1.7559833506763782,1.7641129032258056,1.7723180795198792,1.7805999397045515,1.7889595638346198,1.797398052343274,1.8059165265249957,1.8145161290322576,1.8231980243864789,1.8319633995037217,1.8408134642356238,1.8497494519260878,1.8587726199842638,1.8678842504743829,1.8770856507230251,1.8863781539444264,1.8957631198844485,1.9052419354838706,1.9148160155616791,1.924486803519061,2.0570656623546744,2.067560895325872,2.0781637717121582,2.0888759561024273,2.0996991475848232,2.1106350806451606,2.1216855260935645,2.132852292020373,2.1441372247823853,2.1555422100205894,2.167069173710539,2.1787200832466174,2.1904969485614636,2.2024018232819063,2.2144368059227912,2.2266040411201691,2.2389057209053633,2.2513440860215046,2.2639214272841941,2.2766400869880381,{"$f":"IF((EF85+EF86),EF84/(EF85+EF86))","v":2.2895024603608514},2.3025109970674476,2.315668202764976,2.3289766407119008,2.3424389334327791,2.3560577644411089,2.3698358800226358,2.3837760910815926,2.39788127505249,2.4121543778801833,2.4265984160710823,2.4412164788184985,2.4560117302052773,2.4709874114870169,2.4861468434593297,2.5014934289127826,2.5170306551793216,2.5327620967741926,2.548691418137552,2.5648223764801945,2.5811588247380302,2.597704714640197,2.6144640998959408,2.6314411395056547,2.64864010120177,2.6660653650254655,2.6837214270455196,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF((GR85+GR86),GR84/(GR85+GR86))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF((JD85+JD86),JD84/(JD85+JD86))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,null,null,null,null,{"$f":"IF(H38,H35,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I38,I35,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01",{"$f":"IF(BU38,BU35,NA())","v":"2021-06-01"},"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01",{"$f":"IF(EG38,EG35,NA())","v":"2026-10-01"},"2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01",{"$f":"IF(GS38,GS35,NA())","v":"2032-02-01"},"2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01",{"$f":"IF(JE38,JE35,NA())","v":"2037-06-01"},"2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01"]
[null,null,null,"CFADS",null,null,null,{"$f":"H84","v":0},{"$f":"I84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23750,23750,23750,23750,23750,23750,23750,23750,23750,23750,23750,23750,23750,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,{"$f":"BU84","v":26250},26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,26250,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,{"$f":"EG84","v":27916.666666666664},27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,{"$f":"GS84","v":30416.666666666664},30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,{"$f":"JE84","v":30416.666666666664},30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664]
[null,null,null,"Debt service",null,null,null,{"$f":"H86+H85","v":0},{"$f":"I86+I85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18600.000000000007,18531.111111111117,18462.22222222223,18393.333333333343,18324.444444444453,18255.555555555566,18186.666666666675,18117.777777777788,18048.888888888898,17980.000000000011,17911.111111111124,17842.222222222234,17773.333333333347,17704.444444444456,17635.555555555569,17566.666666666679,17497.777777777792,17428.888888888905,17360.000000000015,17291.111111111128,17222.222222222237,17153.33333333335,17084.44444444446,17015.555555555569,16946.666666666679,16877.777777777792,16808.888888888901,16740.000000000015,16671.111111111124,16602.222222222234,{"$f":"BU86+BU85","v":16533.333333333347},16464.444444444456,16395.555555555569,16326.666666666679,16257.777777777788,16188.8888888889,16120.000000000011,16051.11111111112,15982.222222222234,15913.333333333343,15844.444444444454,15775.555555555566,15706.666666666675,15637.777777777786,15568.888888888898,15500.000000000007,15431.11111111112,15362.22222222223,15293.333333333341,15224.444444444453,15155.555555555562,15086.666666666673,15017.777777777785,14948.888888888894,14880.000000000007,14811.111111111117,14742.222222222228,14673.333333333339,14604.444444444449,14535.55555555556,14466.666666666672,14397.777777777781,14328.888888888892,14260.000000000004,14191.111111111115,14122.222222222226,14053.333333333336,13984.444444444447,13915.555555555558,13846.666666666668,13777.777777777781,13708.888888888891,13640.000000000004,13571.111111111113,13502.222222222224,13433.333333333336,13364.444444444447,13295.555555555558,13226.66666666667,13157.777777777781,13088.888888888892,13020.000000000004,12951.111111111115,12882.222222222226,12813.333333333338,12744.444444444449,12675.55555555556,12606.666666666672,12537.777777777783,12468.888888888894,12400.000000000004,12331.111111111117,12262.222222222226,12193.333333333339,{"$f":"EG86+EG85","v":12124.444444444449},12055.55555555556,11986.666666666672,11917.777777777783,11848.888888888894,11780.000000000005,11711.111111111117,11642.222222222226,11573.333333333338,11504.444444444449,11435.55555555556,11366.666666666672,11297.777777777783,11228.888888888894,11160.000000000004,11091.111111111115,11022.222222222226,10953.333333333338,10884.444444444449,10815.55555555556,10746.666666666672,10677.777777777781,10608.888888888892,10540.000000000004,10471.111111111115,10402.222222222157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS86+GS85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE86+JE85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Equity cash flow",null,null,null,null,null,{"$f":"-H71+H87","v":-8857.1428571428551},{"$f":"-I71+I87","v":-8857.1428571428551},-8857.1428571428551,-8857.1428571428551,-8857.1428571428551,-8857.1428571428551,-8857.1428571428551,-8857.1428571428551,-8857.1428571428551,-8857.1428571428551,-8857.1428571428551,-8857.1428571428551,-8857.1428571428551,-8857.1428571428551,-8857.1428571428551,-8857.1428571428551,-8857.1428571428551,-8857.1428571428551,-8857.1428571428551,-8857.1428571428551,-8857.1428571428551,-8857.1428571428551,-8857.1428571428551,-8857.1428571428551,-8857.1428571428551,-8857.1428571428551,-8857.1428571428551,-8857.1428571428551,-8857.1428571428551,-8857.1428571428551,-8857.1428571428551,-8857.1428571428551,-8857.1428571428551,-8857.1428571428551,-8857.1428571428551,5149.9999999999945,5218.8888888888814,5287.7777777777701,5356.6666666666588,5425.5555555555475,5494.4444444444362,5563.333333333323,5632.2222222222135,5701.1111111111004,5769.9999999999891,5838.8888888888778,5907.7777777777646,5976.6666666666551,8545.555555555542,8614.4444444444289,8683.3333333333194,8752.2222222222099,8821.1111111110968,8889.9999999999836,8958.8888888888741,9027.7777777777646,9096.6666666666515,9165.555555555542,9234.4444444444289,9303.3333333333194,9372.2222222222099,9441.1111111110968,9509.9999999999873,9578.8888888888741,9647.7777777777646,{"$f":"-BU71+BU87","v":9716.6666666666551},9785.5555555555457,9854.4444444444325,9923.333333333323,9992.2222222222099,10061.1111111111,10129.999999999991,10198.888888888878,10267.777777777768,10336.666666666655,10405.555555555546,10474.444444444436,10543.333333333323,10612.222222222214,10681.1111111111,10749.999999999991,10818.888888888881,10887.777777777772,10956.666666666659,11025.555555555549,11094.444444444436,11163.333333333327,11232.222222222217,11301.111111111104,11369.999999999995,11438.888888888881,11507.777777777772,11576.666666666662,11645.555555555549,11714.44444444444,11783.333333333327,11852.222222222217,11921.111111111108,11989.999999999998,12058.888888888885,12127.777777777776,12196.666666666662,12265.555555555553,12334.444444444443,12403.33333333333,12472.222222222221,12541.111111111108,12609.999999999998,14345.555555555549,14414.44444444444,14483.333333333327,14552.222222222217,14621.111111111104,14689.999999999995,14758.888888888881,14827.777777777772,14896.666666666662,14965.555555555549,15034.444444444436,15103.333333333327,15172.222222222217,15241.111111111104,15309.999999999995,15378.888888888881,15447.777777777772,15516.666666666659,15585.555555555549,15654.444444444436,15723.333333333327,{"$f":"-EG71+EG87","v":15792.222222222214},15861.111111111104,15929.999999999991,15998.888888888881,16067.777777777772,16136.666666666659,16205.555555555549,16274.444444444436,16343.333333333327,16412.222222222212,16481.111111111102,16549.999999999993,16618.888888888883,16687.777777777774,16756.666666666657,16825.555555555547,16894.444444444438,16963.333333333328,17032.222222222219,17101.111111111102,17169.999999999993,17238.888888888883,17307.777777777774,17376.666666666657,17445.555555555547,17514.444444444511,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,27916.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,{"$f":"-GS71+GS87","v":30416.666666666664},30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,{"$f":"-JE71+JE87","v":30416.666666666664},30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664,30416.666666666664]
[null,"Equity IRR (XIRR)",null,null,null,null,null,{"$f":"XIRR(H97:JT97,H35:JT35)","v":0.31374335885047921}]
[]
[]
[]
[]
[null,"Balance sheet"]
[]
[]
[null,null,null,null,null,null,null,0.12]
[null,null,null,null,null,null,null,{"$f":"H60","v":0.16917152419991477},24,36,48]
[null,null,null,null,null,null,null,1300000,0.21264803572852076,0.19737999616938917,0.18403349894096088,null,"идэвхжүүлээд whatifanalyz input ni 35 сараар, "]
[null,null,null,null,null,null,null,1400000,0.19830724278237866,0.18474730244033166,0.17258879631212731]
[null,null,null,null,null,null,null,1500000,0.18556989867747919,0.17343821155862305,0.16227565123456711]
[null,null,null,null,null,null,null,1600000,0.17415655188427737,0.16323337311604402,0.15291414944373494]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"H60","v":0.16917152419991477},1,2,3]
[null,null,null,null,null,null,null,1300000,0.19859676201729037,0.14720698177969704,0.22422283629324746]
[null,null,null,null,null,null,null,1400000,0.1858482244173405,0.13601220072815678,0.20985475048799329]
[null,null,null,null,null,null,null,1500000,0.17444261220944535,0.12598107253778301,0.19702733562986374]
[null,null,null,null,null,null,null,1600000,0.16415649646810682,0.1169199852025482,0.18548389945047172]
[]
[]
[null,null,null,null,null,null,null,"Low case price",{"$f":"H19","v":37}]

{"sheet":"Annual Model with Sumif","index":8,"n_rows":4,"n_cols":17,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,2016,{"$f":"E1+1","v":2017},{"$f":"F1+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,"Revenue",{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!E$1,'PF Module'!55:55)","v":0},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!F$1,'PF Module'!55:55)","v":0},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!G$1,'PF Module'!55:55)","v":35000},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!H$1,'PF Module'!55:55)","v":420000},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!I$1,'PF Module'!55:55)","v":450000},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!J$1,'PF Module'!55:55)","v":450000},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!K$1,'PF Module'!55:55)","v":450000},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!L$1,'PF Module'!55:55)","v":450000},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!M$1,'PF Module'!55:55)","v":450000},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!N$1,'PF Module'!55:55)","v":470000.00000000006},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!O$1,'PF Module'!55:55)","v":470000.00000000006},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!P$1,'PF Module'!55:55)","v":470000.00000000006},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!Q$1,'PF Module'!55:55)","v":470000.00000000006}]
[null,null,null,"operating expence",{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!E$1,'PF Module'!50:50)","v":0},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!F$1,'PF Module'!50:50)","v":0},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!G$1,'PF Module'!50:50)","v":11250},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!H$1,'PF Module'!50:50)","v":135000},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!I$1,'PF Module'!50:50)","v":135000},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!J$1,'PF Module'!50:50)","v":135000},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!K$1,'PF Module'!50:50)","v":135000},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!L$1,'PF Module'!50:50)","v":135000},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!M$1,'PF Module'!50:50)","v":135000},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!N$1,'PF Module'!50:50)","v":135000},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!O$1,'PF Module'!50:50)","v":135000},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!P$1,'PF Module'!50:50)","v":135000},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!Q$1,'PF Module'!50:50)","v":135000}]
[null,null,null,"CAPEX",{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!E$1,'PF Module'!46:46)","v":531428.57142857125},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!F$1,'PF Module'!46:46)","v":531428.57142857125},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!G$1,'PF Module'!46:46)","v":487142.85714285698},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!H$1,'PF Module'!46:46)","v":0},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!I$1,'PF Module'!46:46)","v":0},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!J$1,'PF Module'!46:46)","v":0},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!K$1,'PF Module'!46:46)","v":0},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!L$1,'PF Module'!46:46)","v":0},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!M$1,'PF Module'!46:46)","v":0},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!N$1,'PF Module'!46:46)","v":0},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!O$1,'PF Module'!46:46)","v":0},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!P$1,'PF Module'!46:46)","v":0},{"$f":"SUMIF('PF Module'!$36:$36,'Annual Model with Sumif'!Q$1,'PF Module'!46:46)","v":0}]